{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Results2","Overview","Weather Data","Aircraft Data","User Selections","Results"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":57,"comments":0,"pivot_tables":3},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Results2","index":0,"n_rows":5009,"n_cols":88,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Delay investment until 2029"]
["Assume 2090-2099 hot days are same as 2080-2089 (since we don't have actual projections)"]
[]
[null,null,null,null,null,null,2018,{"$f":"G4+1","v":2019},{"$f":"H4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BT4+1","v":2084},2085,2086,2087,2088,2089,{"$f":"BZ4+1","v":2090},{"$f":"CA4+1","v":2091},{"$f":"CB4+1","v":2092},{"$f":"CC4+1","v":2093},{"$f":"CD4+1","v":2094},{"$f":"CE4+1","v":2095},{"$f":"CF4+1","v":2096},{"$f":"CG4+1","v":2097},{"$f":"CH4+1","v":2098},{"$f":"CI4+1","v":2099}]
[]
[null,null,null,null,null,"Annual Project Costs",0,0,0,0,0,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(S4>2040,MOD(S4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(T4>2040,MOD(T4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(U4>2040,MOD(U4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(V4>2040,MOD(V4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(W4>2040,MOD(W4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(X4>2040,MOD(X4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y4>2040,MOD(Y4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(Z4>2040,MOD(Z4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AA4>2040,MOD(AA4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AB4>2040,MOD(AB4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AC4>2040,MOD(AC4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AD4>2040,MOD(AD4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AE4>2040,MOD(AE4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AF4>2040,MOD(AF4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AG4>2040,MOD(AG4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AH4>2040,MOD(AH4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AI4>2040,MOD(AI4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AJ4>2040,MOD(AJ4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AK4>2040,MOD(AK4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AL4>2040,MOD(AL4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AM4>2040,MOD(AM4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AN4>2040,MOD(AN4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AO4>2040,MOD(AO4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AP4>2040,MOD(AP4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AQ4>2040,MOD(AQ4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AR4>2040,MOD(AR4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AS4>2040,MOD(AS4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AT4>2040,MOD(AT4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AU4>2040,MOD(AU4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AV4>2040,MOD(AV4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AW4>2040,MOD(AW4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AX4>2040,MOD(AX4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AY4>2040,MOD(AY4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(AZ4>2040,MOD(AZ4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA4>2040,MOD(BA4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BB4>2040,MOD(BB4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BC4>2040,MOD(BC4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BD4>2040,MOD(BD4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BE4>2040,MOD(BE4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BF4>2040,MOD(BF4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BG4>2040,MOD(BG4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BH4>2040,MOD(BH4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BI4>2040,MOD(BI4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BJ4>2040,MOD(BJ4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BK4>2040,MOD(BK4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BL4>2040,MOD(BL4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BM4>2040,MOD(BM4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BN4>2040,MOD(BN4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BO4>2040,MOD(BO4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BP4>2040,MOD(BP4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BQ4>2040,MOD(BQ4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BR4>2040,MOD(BR4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BS4>2040,MOD(BS4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BT4>2040,MOD(BT4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BU4>2040,MOD(BU4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BV4>2040,MOD(BV4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BW4>2040,MOD(BW4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BX4>2040,MOD(BX4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BY4>2040,MOD(BY4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(BZ4>2040,MOD(BZ4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CA4>2040,MOD(CA4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CB4>2040,MOD(CB4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CC4>2040,MOD(CC4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CD4>2040,MOD(CD4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CE4>2040,MOD(CE4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CF4>2040,MOD(CF4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CG4>2040,MOD(CG4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CH4>2040,MOD(CH4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CI4>2040,MOD(CI4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF(AND(CJ4>2040,MOD(CJ4,20)=10),#REF!,#REF!)*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Dep Growth Factor from 2017",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+#REF!)^(MIN(S4,2045)-2017)*(1+#REF!)^(MAX(S4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(T4,2045)-2017)*(1+#REF!)^(MAX(T4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(U4,2045)-2017)*(1+#REF!)^(MAX(U4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(V4,2045)-2017)*(1+#REF!)^(MAX(V4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(W4,2045)-2017)*(1+#REF!)^(MAX(W4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(X4,2045)-2017)*(1+#REF!)^(MAX(X4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(Y4,2045)-2017)*(1+#REF!)^(MAX(Y4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(Z4,2045)-2017)*(1+#REF!)^(MAX(Z4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AA4,2045)-2017)*(1+#REF!)^(MAX(AA4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AB4,2045)-2017)*(1+#REF!)^(MAX(AB4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AC4,2045)-2017)*(1+#REF!)^(MAX(AC4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AD4,2045)-2017)*(1+#REF!)^(MAX(AD4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AE4,2045)-2017)*(1+#REF!)^(MAX(AE4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AF4,2045)-2017)*(1+#REF!)^(MAX(AF4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AG4,2045)-2017)*(1+#REF!)^(MAX(AG4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AH4,2045)-2017)*(1+#REF!)^(MAX(AH4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AI4,2045)-2017)*(1+#REF!)^(MAX(AI4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AJ4,2045)-2017)*(1+#REF!)^(MAX(AJ4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AK4,2045)-2017)*(1+#REF!)^(MAX(AK4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AL4,2045)-2017)*(1+#REF!)^(MAX(AL4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AM4,2045)-2017)*(1+#REF!)^(MAX(AM4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AN4,2045)-2017)*(1+#REF!)^(MAX(AN4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AO4,2045)-2017)*(1+#REF!)^(MAX(AO4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AP4,2045)-2017)*(1+#REF!)^(MAX(AP4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AQ4,2045)-2017)*(1+#REF!)^(MAX(AQ4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AR4,2045)-2017)*(1+#REF!)^(MAX(AR4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AS4,2045)-2017)*(1+#REF!)^(MAX(AS4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AT4,2045)-2017)*(1+#REF!)^(MAX(AT4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AU4,2045)-2017)*(1+#REF!)^(MAX(AU4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AV4,2045)-2017)*(1+#REF!)^(MAX(AV4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AW4,2045)-2017)*(1+#REF!)^(MAX(AW4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AX4,2045)-2017)*(1+#REF!)^(MAX(AX4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AY4,2045)-2017)*(1+#REF!)^(MAX(AY4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(AZ4,2045)-2017)*(1+#REF!)^(MAX(AZ4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BA4,2045)-2017)*(1+#REF!)^(MAX(BA4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BB4,2045)-2017)*(1+#REF!)^(MAX(BB4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BC4,2045)-2017)*(1+#REF!)^(MAX(BC4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BD4,2045)-2017)*(1+#REF!)^(MAX(BD4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BE4,2045)-2017)*(1+#REF!)^(MAX(BE4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BF4,2045)-2017)*(1+#REF!)^(MAX(BF4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BG4,2045)-2017)*(1+#REF!)^(MAX(BG4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BH4,2045)-2017)*(1+#REF!)^(MAX(BH4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BI4,2045)-2017)*(1+#REF!)^(MAX(BI4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BJ4,2045)-2017)*(1+#REF!)^(MAX(BJ4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BK4,2045)-2017)*(1+#REF!)^(MAX(BK4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BL4,2045)-2017)*(1+#REF!)^(MAX(BL4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BM4,2045)-2017)*(1+#REF!)^(MAX(BM4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BN4,2045)-2017)*(1+#REF!)^(MAX(BN4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BO4,2045)-2017)*(1+#REF!)^(MAX(BO4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BP4,2045)-2017)*(1+#REF!)^(MAX(BP4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BQ4,2045)-2017)*(1+#REF!)^(MAX(BQ4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BR4,2045)-2017)*(1+#REF!)^(MAX(BR4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BS4,2045)-2017)*(1+#REF!)^(MAX(BS4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BT4,2045)-2017)*(1+#REF!)^(MAX(BT4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BU4,2045)-2017)*(1+#REF!)^(MAX(BU4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BV4,2045)-2017)*(1+#REF!)^(MAX(BV4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BW4,2045)-2017)*(1+#REF!)^(MAX(BW4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BX4,2045)-2017)*(1+#REF!)^(MAX(BX4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BY4,2045)-2017)*(1+#REF!)^(MAX(BY4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(BZ4,2045)-2017)*(1+#REF!)^(MAX(BZ4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CA4,2045)-2017)*(1+#REF!)^(MAX(CA4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CB4,2045)-2017)*(1+#REF!)^(MAX(CB4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CC4,2045)-2017)*(1+#REF!)^(MAX(CC4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CD4,2045)-2017)*(1+#REF!)^(MAX(CD4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CE4,2045)-2017)*(1+#REF!)^(MAX(CE4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CF4,2045)-2017)*(1+#REF!)^(MAX(CF4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CG4,2045)-2017)*(1+#REF!)^(MAX(CG4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CH4,2045)-2017)*(1+#REF!)^(MAX(CH4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CI4,2045)-2017)*(1+#REF!)^(MAX(CI4,2045)-2045)","v":{"$error":"#REF!"}},{"$f":"(1+#REF!)^(MIN(CJ4,2045)-2017)*(1+#REF!)^(MAX(CJ4,2045)-2045)","v":{"$error":"#REF!"}}]
[]
["Simulation #","NPV Benefits (2017$)","NPV Costs (2017$)","Net NPV\n(2017$)","Project\nB/C Ratio",null,null,null,null,null,null,null,null,null,null,null,null,"Formula:",{"$f":"IF(#REF!>0,(INT(#REF!)*#REF!+MOD(#REF!,INT(#REF!))*1000*#REF!)*S$7,0)","v":{"$error":"#REF!"}}]
[1,{"$f":"NPV(#REF!,$G10:$CJ10)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B10-C10","v":{"$error":"#REF!"}},{"$f":"B10/C10","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,972974.03692289197,0,0,1034918.4367525765,2112861.7302486603,0,3302419.5818760912,0,0,0,8104162.0182418004,1169314.8054891741,8267055.6748084603,2385636.0661590132,6023731.0670515066,13384730.430988451,0,2482502.4568456947,46385558.4061618,3798601.1343424385,6394311.9094764385,0,0,21081811.054865554,21292629.165414214,18817361.024934806,5430152.7529097581,21937817.121755425,30466143.527837846,13986729.528689196,5650638.7295904336,9987503.9545510951,30262136.982289821,1455464.6834339388,10290135.311877945,14847195.235709606,0,19689311.017931584,10707956.068982789,12360040.719625851,24967282.253644221,50433910.152361326,20693663.759390753,28939292.85736338,6495263.5079860035,9840324.2145987954,18221000.337365434,21749248.584509831,77728468.402794376,0,24131985.840166684,50487561.804177307,22858678.844443034,31966983.183998037,7174811.7812973345,10869839.848665465,20127320.11977889,24024701.19751789,85860585.97205238,0,26656725.489158016,55769677.826959901]
[{"$f":"A10+1","v":2},{"$f":"NPV(#REF!,$G11:$CJ11)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B11-C11","v":{"$error":"#REF!"}},{"$f":"B11/C11","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,7022899.4672270762,896110.20254942647,0,0,0,4864870.18461446,993198.85226443573,0,1034918.4367525765,0,0,15411291.382088427,0,10214328.8703035,6877648.1060043564,2315474.8623548001,0,7086047.721264394,16699452.463113092,4818984.8536412055,0,0,1241251.2284228473,0,1266200.3781141462,8952036.6732670143,7749906.0342854457,7827405.0946282968,5270452.7637163885,1330789.3228383884,12096874.944600949,13575381.882274397,1371113.5701097141,13848247.058108112,11189383.622951357,24015214.600759342,2853572.55844317,5764216.5680552041,8732788.1006036326,5880077.3210731121,19301353.806422487,13496100.469260035,158425560.11974809,7648540.049273422,69525229.047895417,199116481.25655013,120468934.29664445,7959101.4459195202,1607738.4920757434,24357238.154947516,11480378.250365261,34785546.098606735,26768305.95016595,8448746.5655211285,52906050.993293315,8618566.3714881018,58211782.74603647,8791799.5555550139,1775943.510222113,26905544.179865006,12681479.823443042,38424883.86503242,29568863.012329713,9332672.3882665634,58441194.495325223,9520259.1032707207,64302023.180902109]
[{"$f":"A11+1","v":3},{"$f":"NPV(#REF!,$G12:$CJ12)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,859986.24922296393,0,0,0,0,0,1945948.0738457839,2979596.556793307,0,0,0,2156780.9271797906,5504032.6364601525,8989508.3567027505,9079403.4402697776,1146274.6843340595,2315474.8623548001,7015888.8329350445,0,13120998.363874573,0,12167936.755444048,7373769.673799092,1241251.2284228473,3760991.2221212266,6331001.8905707318,76731742.91371727,3874953.0171427228,15654810.189256594,2635226.3818581942,7984735.9370303294,1344097.2160667721,0,4113340.7103291419,0,0,7063298.4119880423,15694649.071437437,4323162.4260414029,4366394.0503018163,143876036.93486047,7423597.6178548029,34490034.532553419,7572811.929973687,13767372.088692158,12360040.719625851,23406827.11279146,11032417.84582904,7959101.4459195202,16077384.920757433,21109606.400954511,39361296.858395182,33129091.522482604,21749248.584509831,106454206.72556622,0,18960846.017273825,226863860.44932732,8791799.5555550139,17759435.102221131,23318138.289216336,43479359.394661859,36595127.490507074,24024701.19751789,117591672.09215869,0,20944570.027195588,250598839.70852691]
[4,{"$f":"NPV(#REF!,$G13:$CJ13)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,1755724.866806769,0,0,0,0,0,0,0,0,0,2156780.9271797906,0,0,1134925.4300337222,0,10419636.8805966,0,0,4771272.1323180264,3614238.6402309034,8517555.7288108319,1228961.6122998488,2482502.4568456947,47639222.14686887,1266200.3781141462,2557724.7637905753,5166604.0228569638,3913702.5473141484,14493745.100220069,5323157.2913535535,0,0,0,18002721.175540544,16784075.434427034,0,5707145.1168863401,0,7277323.4171696948,34024471.579315461,14847195.235709606,34490034.532553419,22718435.78992106,0,13905045.809579084,10923185.985969346,7880298.4613064574,25469124.626942463,3215476.9841514868,40595396.92491252,18040594.393431127,24846818.641861957,21749248.584509831,27035989.009667613,25599702.093529027,48263971.680333368,27855206.512649547,28133758.577776045,3551887.020444226,44842573.63310834,19928039.722553354,27446345.617880303,24024701.19751789,29864551.642453004,28277997.33644769,53313450.978316031,30769477.421770979]
[5,{"$f":"NPV(#REF!,$G14:$CJ14)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,6403160.964525843,2801254.656706661,0,1945948.0738457839,1986397.7045288715,5069220.3630587086,5174592.1837628828,0,0,1100806.5272920304,0,0,0,9261899.4494192004,0,3543023.860632197,2385636.0661590132,25299670.481616326,7300762.0532664275,1228961.6122998488,13653763.512651322,0,0,11509761.43705759,1291651.0057142409,5218270.0630855318,26352263.818581942,9315525.2598687187,5376388.8642670885,19005534.635184154,2742227.1402194281,22157195.292972978,1398672.9528689196,1412659.6823976084,15694649.071437437,7205270.7100690054,62796889.291747123,5880077.3210731121,8908317.1414257623,32990467.81374675,9087374.3159684241,136618760.89934152,0,0,149296940.54718173,33428226.072861984,6430953.9683029735,3247631.7539930018,1640054.0357664661,16564545.761241302,46844535.41279041,3379498.6262084516,25599702.093529027,48263971.680333368,73626863.304849222,36925558.13333106,7103774.040888452,3587405.8906486672,1811639.9747775777,18297563.745253537,51745510.271576993,3733068.9553066255,28277997.33644769,53313450.978316031,81329862.231162801]
[6,{"$f":"NPV(#REF!,$G15:$CJ15)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,877862.43340338452,896110.20254942647,0,0,0,0,0,0,0,7395016.0558703113,0,0,2247377.0891756876,7944478.0102360556,0,0,1169314.8054891741,0,2385636.0661590132,0,2433587.3510888093,2457923.2245996976,0,1253663.7407070755,7597202.2686848771,76731742.91371727,68457503.302854776,9131972.6103996802,0,60079275.363506123,14785069.376734493,13575381.882274397,0,0,8392037.7172135171,18364575.871168908,14267862.792215852,10087378.994096607,10188252.784037571,63638885.167826086,32663829.518561136,0,45436871.57984212,6118832.0394187374,4635015.2698596939,7802275.7042638194,17336656.614874206,42979147.807965405,46624416.270196557,30852501.662933517,11480378.250365261,31472636.946358472,111880758.07248998,15207743.817938032,8533234.0311763417,24131985.840166684,63434633.967158258,47475717.599997073,51502361.796441279,34080355.961162336,12681479.823443042,34765371.115981713,123585960.77465068,16798810.298879813,9425999.1121492293,26656725.489158016,70071300.197484165]
[7,{"$f":"NPV(#REF!,$G16:$CJ16)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,0,1867503.1044711072,953161.06574998295,0,0,1013844.0726117417,1034918.4367525765,0,3235171.3907696856,0,10113196.901290594,0,0,1157737.4311774001,1169314.8054891741,0,17892270.496192601,30294059.965797044,0,4915846.4491993953,3723753.6852685418,6268318.703535378,5064801.5124565847,12788623.818952877,1291651.0057142409,1304567.515771383,3952839.5727872909,2661578.6456767768,1344097.2160667721,1357538.1882274395,9597794.9907679986,0,18182748.387295954,0,2853572.55844317,11528433.136110408,2910929.3668678775,11760154.642146224,7423597.6178548029,7497833.5940333521,10601936.70196316,1529708.0098546844,20085066.169392008,15604551.408527639,33326719.432421759,66856452.145723969,30547031.349439122,11366711.138975507,18040594.393431127,13251636.608993042,52107175.449795328,3379498.6262084516,48034589.257630423,147519482.19479114,20891404.88448716,73851116.266662121,33742926.694220148,12555920.617270336,19928039.722553354,14638050.996202828,57558738.894527465,3733068.9553066255,53060070.079017922,162953283.96157053,23077108.066328231]
[8,{"$f":"NPV(#REF!,$G17:$CJ17)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,2633587.3002101532,0,914737.28064654907,0,0,0,0,4055376.2904469669,0,3169292.5953729902,0,0,1123688.5445878438,0,20632944.318013072,5788687.1558870003,0,0,17892270.496192601,3614238.6402309034,2433587.3510888093,3686884.836899546,6206256.142114237,0,7597202.2686848771,2557724.7637905753,6458255.0285712052,0,5270452.7637163885,23954207.811090991,10752777.728534177,9502767.317592077,5484454.2804388562,6924123.5290540559,2797345.9057378392,16951916.1887713,14267862.792215852,10087378.994096607,8732788.1006036326,14700193.30268278,7423597.6178548029,10496967.031646693,19689311.017931584,0,15450050.899532314,1560455.1408527638,28369074.460703246,19101843.470206846,3215476.9841514868,22733422.277951013,6560216.1430658642,8282272.8806206509,40152458.925248921,27035989.009667613,15359821.256117415,18960846.017273825,198501707.72757253,21100318.933332033,3551887.020444226,25111841.234540671,7246559.8991103107,9148781.8726267684,44353294.518494561,29864551.642453004,16966798.401868615,20944570.027195588,219269378.28778496]
[9,{"$f":"NPV(#REF!,$G18:$CJ18)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,0,2859483.1972499485,0,0,0,0,7395016.0558703113,0,0,1123688.5445878438,1134925.4300337222,0,0,0,0,0,0,8517555.7288108319,3686884.836899546,0,2507327.4814141509,2532400.7562282924,1278862.3818952877,0,3913702.5473141484,5270452.7637163885,5323157.2913535535,21505555.457068354,0,19195589.981535997,0,12588056.575820277,36729151.742337815,2853572.55844317,7205270.7100690054,1455464.6834339388,4410057.9908048334,11877756.188567685,13496100.469260035,15145623.859947374,4589124.0295640528,18540061.079438776,14044096.267674875,18912716.307135496,0,51447631.746423788,22733422.277951013,14760486.321898194,9938727.4567447808,0,6758997.2524169032,101686076.30001435,13789706.194380963,8704752.0352029838,0,56830192.327107616,25111841.234540671,16304759.772998199,10978538.24715212,0,7466137.9106132509,112324689.72724774,15232414.565233152,9615461.6943034306]
[10,{"$f":"NPV(#REF!,$G19:$CJ19)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9656486.7674372308,0,0,0,0,972974.03692289197,1986397.7045288715,5069220.3630587086,0,0,1078390.4635898953,0,3371065.6337635312,11349254.300337221,1146274.6843340595,10419636.8805966,0,0,1192818.0330795066,0,0,27037155.470596675,6206256.142114237,3760991.2221212266,13928204.159255609,15346348.582743451,24541369.108570579,0,17128971.482078262,5323157.2913535535,0,5430152.7529097581,1371113.5701097141,4154474.1174324332,2797345.9057378392,7063298.4119880423,2853572.55844317,4323162.4260414029,27653828.985244837,5880077.3210731121,35633268.565703049,0,7572811.929973687,10707956.068982789,15450050.899532314,0,58314208.613667786,313015329.65946841,0,22733422.277951013,14760486.321898194,78335707.001297101,10038114.73131223,23656490.383459158,0,38172655.504420996,10445702.44224358,345763658.73473096,0,25111841.234540671,16304759.772998199,86531355.16336222,11088323.62962364,26131482.687146377,0,42166359.855883241,11538554.033164116]
[11,{"$f":"NPV(#REF!,$G20:$CJ20)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1945948.0738457839,0,0,0,1056430.8651243302,0,0,0,0,5731373.4216702972,1157737.4311774001,0,17715119.303160988,0,0,3650381.0266332137,3686884.836899546,1241251.2284228473,11465500.42827216,0,3836587.1456858627,14396218.568174113,0,0,14638682.551222272,1344097.2160667721,39368607.458595753,12340022.130987426,30466143.527837846,4196018.8586067585,8475958.09438565,2853572.55844317,7205270.7100690054,1455464.6834339388,13230173.972414501,26724951.424277291,11996533.750453364,150632235.97506383,0,150990216.27680188,23406827.11279146,36249372.922009706,9550921.7351034228,64543617.842434593,24357238.154947516,3280108.0715329321,38098455.250854991,50434156.327909954,61323012.267857835,42666170.15588171,0,30103103.128824573,10550159.466666017,71296308.322838664,26905544.179865006,3623279.9495551554,42084396.614083126,55710684.956256859,67738756.14793849,47129995.560746148,0,33252553.75963489]
[12,{"$f":"NPV(#REF!,$G21:$CJ21)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,0,0,0,0,0,5069220.3630587086,2069836.873505153,0,0,3302419.5818760912,1123688.5445878438,1134925.4300337222,10316472.159006536,4630949.7247096002,0,5905039.7677203286,0,4818984.8536412055,0,0,0,0,6331001.8905707318,0,0,1304567.515771383,5270452.7637163885,2661578.6456767768,9408680.512467403,1357538.1882274395,16453362.841316568,20772370.587162171,6993364.7643445982,24220890.324742813,2853572.55844317,12969487.278124209,8732788.1006036326,34024471.579315461,4454158.5707128812,4498700.1564200111,43922309.193847381,0,42165026.449276075,35890468.23961357,3152119.3845225829,63672811.567356162,190212107.00761345,9742895.2619790044,14760486.321898194,19877454.913489562,8365095.6094268598,30415487.635876063,94859489.075073287,8618566.3714881018,50487561.804177307,70334396.444440112,210112501.9216935,10762217.671946,16304759.772998199,21957076.49430424,9240269.6913530361,33597620.597759627,104783890.43752837,9520259.1032707207,55769677.826959901]
[13,{"$f":"NPV(#REF!,$G22:$CJ22)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1986397.7045288715,0,2069836.873505153,11620739.516367633,0,2201613.0545840608,0,11349254.300337221,10316472.159006536,0,3507944.4164675223,10629071.581896592,4771272.1323180264,3614238.6402309034,1216793.6755444047,23350270.633697126,1241251.2284228473,2507327.4814141509,0,2557724.7637905753,69749154.308569014,0,3952839.5727872909,2661578.6456767768,1344097.2160667721,0,8226681.4206582839,19387545.881351355,6993364.7643445982,2825319.3647952168,70120260.163072988,8646324.8520828057,0,24990328.614560723,5938878.0942838425,13496100.469260035,7572811.929973687,16826788.108401526,30900101.799064629,81143667.324343711,7880298.4613064574,39795507.229597598,11254169.444530204,25981054.031944014,19680648.429197591,24846818.641861957,20076229.46262446,27035989.009667613,8533234.0311763417,8618566.3714881018,24373305.698568355,43958997.777775072,12431604.571554791,28699247.125189338,21739679.697330929,27446345.617880303,22176647.259247281,29864551.642453004,9425999.1121492293,9520259.1032707207,26923292.744049605]
[14,{"$f":"NPV(#REF!,$G23:$CJ23)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10534349.200840613,3584440.8101977059,0,933751.55223555362,2859483.1972499485,972974.03692289197,0,0,0,1056430.8651243302,1078390.4635898953,0,0,0,0,8104162.0182418004,4677259.2219566964,0,0,0,3650381.0266332137,0,0,0,45583213.612109266,8952036.6732670143,71040805.314283252,27395917.831199039,5270452.7637163885,2661578.6456767768,0,16290458.258729273,5484454.2804388562,12463422.3522973,9790710.6700824369,2825319.3647952168,5707145.1168863401,17292649.704165611,26198364.301810898,22050289.95402417,14847195.235709606,11996533.750453364,10601936.70196316,3059416.0197093687,3090010.1799064628,1560455.1408527638,28369074.460703246,4775460.8675517114,1607738.4920757434,9742895.2619790044,21320702.464964058,56319455.588220425,40152458.925248921,18587242.444146484,103392723.10624962,60329964.600416712,63434633.967158258,5275079.7333330084,1775943.510222113,10762217.671946,23551319.672108509,62211716.733862013,44353294.518494561,20531879.25418644,114209889.5496776,66641813.722895041,70071300.197484165]
[15,{"$f":"NPV(#REF!,$G24:$CJ24)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5174592.1837628828,0,0,2201613.0545840608,0,0,1146274.6843340595,10419636.8805966,2338629.6109783482,5905039.7677203286,10735362.29771556,7228477.2804618068,14601524.106532855,1228961.6122998488,0,0,1266200.3781141462,11509761.43705759,0,1304567.515771383,0,25284997.133929376,4032291.6482003159,19005534.635184154,8226681.4206582839,0,2797345.9057378392,7063298.4119880423,22828580.46754536,0,17465576.201207265,7350096.6513413899,10393036.664996725,14995667.188066704,7572811.929973687,3059416.0197093687,23175076.349298473,22073565.927310802,17336656.614874206,11142742.024287328,0,9742895.2619790044,14760486.321898194,13492807.570719905,0,21966741.070354935,0,38172655.504420996,12186652.849284178,12308519.37777702,0,10762217.671946,16304759.772998199,14904453.776533019,0,24264948.209493063,0,42166359.855883241,13461646.372024802]
[16,{"$f":"NPV(#REF!,$G25:$CJ25)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2744211.8419396468,0,3812644.2629999318,0,993198.85226443573,2027688.1452234834,2069836.873505153,0,0,0,2247377.0891756876,0,0,10419636.8805966,0,0,3578454.0992385196,7228477.2804618068,12167936.755444048,0,1241251.2284228473,1253663.7407070755,13928204.159255609,7673174.2913717255,0,1304567.515771383,2635226.3818581942,14638682.551222272,0,5430152.7529097581,2742227.1402194281,0,6993364.7643445982,33903832.3775426,0,5764216.5680552041,17465576.201207265,14700193.30268278,20786073.329993449,2999133.437613341,6058249.5439789491,116064404.76052086,13905045.809579084,205585495.77535945,128119766.86299865,7959101.4459195202,4823215.4762272295,27604869.908940513,16400540.35766466,9938727.4567447808,0,43933482.14070987,8533234.0311763417,248313804.54316986,13927603.256324774,8791799.5555550139,5327830.5306663392,30492950.070513669,18116399.747775774,10978538.24715212,0,48529896.418986127,9425999.1121492293,274292922.54341871,15384738.710885489]
[17,{"$f":"NPV(#REF!,$G26:$CJ26)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,1684948.1666172193,0,0,3584440.8101977059,2744211.8419396468,0,953161.06574998295,0,0,4055376.2904469669,0,5282154.3256216515,1078390.4635898953,0,0,0,0,0,0,7086047.721264394,16699452.463113092,0,1216793.6755444047,0,0,5014654.9628283018,10129603.024913169,2557724.7637905753,1291651.0057142409,10436540.126171064,2635226.3818581942,7984735.9370303294,8064583.2964006318,16290458.258729273,10968908.560877712,19387545.881351355,2797345.9057378392,21189895.235964131,4280358.8376647551,17292649.704165611,8732788.1006036326,63638885.167826086,8908317.1414257623,13496100.469260035,46951433.965836853,7648540.049273422,72840183.738062665,17165006.549380403,18912716.307135496,28652765.205310274,4823215.4762272295,19485790.523958009,91843026.002922088,123059980.5566116,0,63012761.580962054,22186408.481058486,27579412.388761926,31337107.326730743,31650478.39999805,5327830.5306663392,21524435.343892001,101451838.58754434,135934777.27550587,0,69605290.6255918,24507597.691587996,30464829.130466305,34615662.099492349]
[18,{"$f":"NPV(#REF!,$G27:$CJ27)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,0,0,1755724.866806769,3584440.8101977059,0,3735006.2089422145,0,972974.03692289197,0,1013844.0726117417,0,1056430.8651243302,3235171.3907696856,2201613.0545840608,0,7944478.0102360556,0,0,1169314.8054891741,0,17892270.496192601,0,0,0,2482502.4568456947,1253663.7407070755,0,0,2583302.0114284819,6522837.5788569143,5270452.7637163885,19961839.842575826,1344097.2160667721,2715076.3764548791,1371113.5701097141,9693772.9406756777,2797345.9057378392,7063298.4119880423,31389298.142874874,8646324.8520828057,1455464.6834339388,7350096.6513413899,5938878.0942838425,52484835.158233464,15145623.859947374,7648540.049273422,179700085.93707222,224992539.33171767,20488775.99939679,305056228.2135489,14469646.42868169,9742895.2619790044,13120432.286131728,21533909.489613693,16730191.21885372,16897493.131042257,5119940.4187058043,17237132.742976204,26114256.105608951,336971859.17917597,15983491.591999019,10762217.671946,14493119.798220621,23786832.868829593,18480539.382706072,18665344.776533127,5655599.4672895372,19040518.206541441,28846385.082910296]
[19,{"$f":"NPV(#REF!,$G28:$CJ28)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,5159917.4953377834,0,0,0,0,953161.06574998295,0,0,0,0,0,1078390.4635898953,0,0,3404776.2901011663,0,6946424.5870643994,0,0,4771272.1323180264,2409492.4268206027,3650381.0266332137,1228961.6122998488,1241251.2284228473,5014654.9628283018,8863402.6467990242,0,18083114.079999372,5218270.0630855318,6588065.9546454856,9315525.2598687187,1344097.2160667721,0,0,22157195.292972978,2797345.9057378392,2825319.3647952168,15694649.071437437,4323162.4260414029,5821858.7337357551,4410057.9908048334,5938878.0942838425,11996533.750453364,18174748.631936848,0,37080122.158877552,23634021.068163563,66194507.074974239,7959101.4459195202,45016677.778120816,42219212.801909022,223348987.74902305,21533909.489613693,11711133.853197603,30415487.635876063,152669705.77905649,76596274.478696063,1740950.4070405967,8791799.5555550139,49726418.286219165,46636276.578432672,246716233.55576697,23786832.868829593,12936377.567894248,33597620.597759627,168642334.88356462,84609939.513237253,1923092.3388606862]
[20,{"$f":"NPV(#REF!,$G29:$CJ29)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,914737.28064654907,0,953161.06574998295,2918922.1107686758,0,1013844.0726117417,0,1056430.8651243302,0,0,0,0,12609021.527674654,0,22216981.304294307,15353103.396072853,17892270.496192601,0,10951143.079899643,1228961.6122998488,4965004.9136913894,7521982.4442424532,1266200.3781141462,3836587.1456858627,0,3913702.5473141484,1317613.1909290971,23954207.811090991,18817361.024934806,0,1371113.5701097141,11078597.646486489,13986729.528689196,15539256.506373694,2853572.55844317,0,24742899.618376959,4410057.9908048334,14847195.235709606,8997400.3128400221,6058249.5439789491,6118832.0394187374,9270030.5397193879,7802275.7042638194,19142182.202061325,3183640.5783678079,180331597.89571819,19485790.523958009,13120432.286131728,31472636.946358472,120245853.68191685,3379498.6262084516,60478074.267344065,1723713.2742976204,53969462.618258499,3516719.8222220056,199198272.946367,21524435.343892001,14493119.798220621,34765371.115981713,132826230.46600373,3733068.9553066255,66805418.937970273,1904051.820654144,59615862.504681267]
[21,{"$f":"NPV(#REF!,$G30:$CJ30)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,1755724.866806769,3584440.8101977059,0,933751.55223555362,0,972974.03692289197,993198.85226443573,1013844.0726117417,0,0,5391952.3179494767,3302419.5818760912,1123688.5445878438,1134925.4300337222,0,2315474.8623548001,0,10629071.581896592,4771272.1323180264,3614238.6402309034,12167936.755444048,0,1241251.2284228473,8775646.1849495284,1266200.3781141462,6394311.9094764385,11624859.051428169,5218270.0630855318,1317613.1909290971,21292629.165414214,9408680.512467403,1357538.1882274395,1371113.5701097141,66673208.978591092,0,0,0,7205270.7100690054,21831970.251509085,19110251.293487612,5938878.0942838425,0,16660186.245942112,12237664.078837475,12360040.719625851,15604551.408527639,11032417.84582904,67088212.699590154,11254169.444530204,22733422.277951013,36081188.786862254,29816182.370234344,26768305.95016595,27035989.009667613,139729263.40327609,81014523.891988158,15668553.663365372,74107124.102260262,12431604.571554791,25111841.234540671,39856079.445106708,32935614.741456363,29568863.012329713,29864551.642453004,154348035.92266884,89490435.570744783,17307831.049746174]
[22,{"$f":"NPV(#REF!,$G31:$CJ31)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,0,3439944.9968918557,877862.43340338452,0,0,1867503.1044711072,3812644.2629999318,972974.03692289197,993198.85226443573,0,7244429.0572680356,0,1078390.4635898953,0,0,0,2292549.368668119,0,8185203.6384242186,16534111.349616921,17892270.496192601,0,6083968.377722024,0,0,0,0,0,0,0,6588065.9546454856,60079275.363506123,9408680.512467403,39368607.458595753,98919803.879288629,18002721.175540544,18182748.387295954,5650638.7295904336,15694649.071437437,15851595.562151812,5821858.7337357551,26460347.944829002,5938878.0942838425,16495233.906873375,6058249.5439789491,7648540.049273422,12360040.719625851,9362730.8451165818,7880298.4613064574,49346428.964701019,9646430.9524544589,21109606.400954511,41001350.894161649,53006546.435972169,5019057.3656561151,27035989.009667613,158038124.88082427,13789706.194380963,226863860.44932732,54509157.244441085,10655661.061332678,23318138.289216336,45290999.369439438,58552203.984811313,5544161.8148118202,29864551.642453004,174572409.40185744,15232414.565233152,250598839.70852691]
[23,{"$f":"NPV(#REF!,$G32:$CJ32)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6403160.964525843,0,0,0,993198.85226443573,0,0,0,0,0,1123688.5445878438,0,10316472.159006536,1157737.4311774001,1169314.8054891741,0,9542544.2646360528,21685431.841385424,0,0,0,2507327.4814141509,2532400.7562282924,6394311.9094764385,0,1304567.515771383,1317613.1909290971,2661578.6456767768,5376388.8642670885,21720611.011639033,10968908.560877712,4154474.1174324332,11189383.622951357,9888617.7767832596,38730962.020214066,7205270.7100690054,0,16598266.599228861,23755512.37713537,174443868.75199386,7572811.929973687,21415912.137965579,4635015.2698596939,21846371.971938692,18912716.307135496,25469124.626942463,0,17861974.64696151,49201621.072993986,16564545.761241302,53780194.571680702,73643294.455712005,56319344.605763853,87909376.989178643,29849630.024252497,28133758.577776045,0,19730732.398567673,54349199.243327335,18297563.745253537,59406792.832798079,81348012.443951756,62211594.140184917,97106642.853361353,32972561.760127906]
[24,{"$f":"NPV(#REF!,$G33:$CJ33)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,896110.20254942647,9147372.8064654898,933751.55223555362,0,1945948.0738457839,0,0,0,0,4313561.8543595811,4403226.1091681216,0,11349254.300337221,0,2315474.8623548001,22216981.304294307,7086047.721264394,9542544.2646360528,1204746.2134103014,12167936.755444048,1228961.6122998488,0,7521982.4442424532,0,0,5166604.0228569638,2609135.0315427659,46116461.682518393,13307893.228383884,0,14932920.070501836,13711135.70109714,22157195.292972978,6993364.7643445982,33903832.3775426,19975007.90910219,7205270.7100690054,5821858.7337357551,0,0,5998266.8752266821,6058249.5439789491,7648540.049273422,6180020.3598129256,4681365.4225582909,9456358.1535677481,66856452.145723969,28939292.85736338,30852501.662933517,6560216.1430658642,8282272.8806206509,43498497.169019662,18587242.444146484,17066468.062352683,18960846.017273825,29849630.024252497,73851116.266662121,31966983.183998037,34080355.961162336,7246559.8991103107,9148781.8726267684,48049402.395035781,20531879.25418644,18851998.224298459,20944570.027195588,32972561.760127906]
[25,{"$f":"NPV(#REF!,$G34:$CJ34)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,5159917.4953377834,9656486.7674372308,0,2744211.8419396468,0,0,0,0,3041532.2178352252,2069836.873505153,2112861.7302486603,0,0,25844836.525520407,0,3438824.0530021782,0,0,0,0,0,0,0,0,6268318.703535378,3798601.1343424385,11509761.43705759,3874953.0171427228,18263945.22079936,0,7984735.9370303294,5376388.8642670885,10860305.505819516,4113340.7103291419,0,16784075.434427034,15539256.506373694,12841076.512994265,5764216.5680552041,26198364.301810898,5880077.3210731121,0,20993934.063293386,21203873.40392632,0,21630071.259345241,28088192.535349749,20488775.99939679,0,3215476.9841514868,6495263.5079860035,32801080.715329319,9938727.4567447808,18403210.34073909,69525740.335316658,23893055.287293755,18960846.017273825,24626778.803130709,0,3551887.020444226,7174811.7812973345,36232799.495551549,10978538.24715212,20328593.320976678,76799671.059984997,26392797.514017843,20944570.027195588,27203284.743545849]
[26,{"$f":"NPV(#REF!,$G35:$CJ35)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1867503.1044711072,3812644.2629999318,0,0,4055376.2904469669,2069836.873505153,23241479.032735266,0,3302419.5818760912,0,1134925.4300337222,1146274.6843340595,0,5846574.0274458714,2362015.9070881316,2385636.0661590132,0,0,0,0,0,0,11509761.43705759,3874953.0171427228,27395917.831199039,1317613.1909290971,9315525.2598687187,1344097.2160667721,14932920.070501836,6855567.85054857,19387545.881351355,16784075.434427034,7063298.4119880423,41792267.059872568,5764216.5680552041,8732788.1006036326,14700193.30268278,17816634.282851525,14995667.188066704,10601936.70196316,21415912.137965579,13905045.809579084,17165006.549380403,28369074.460703246,25469124.626942463,12861907.936605947,11366711.138975507,6560216.1430658642,9938727.4567447808,60715853.730552308,20276991.757250708,15359821.256117415,24131985.840166684,26114256.105608951,28133758.577776045,14207548.081776904,12555920.617270336,7246559.8991103107,10978538.24715212,67068075.393998519,22398413.73183975,16966798.401868615,26656725.489158016,28846385.082910296]
[27,{"$f":"NPV(#REF!,$G36:$CJ36)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,0,2744211.8419396468,0,0,0,0,1013844.0726117417,1034918.4367525765,0,0,2201613.0545840608,0,7944478.0102360556,6877648.1060043564,0,2338629.6109783482,8267055.6748084603,0,1204746.2134103014,0,0,13653763.512651322,1253663.7407070755,45583213.612109266,1278862.3818952877,69749154.308569014,3913702.5473141484,5270452.7637163885,6653946.6141919419,1344097.2160667721,1357538.1882274395,10968908.560877712,12463422.3522973,13986729.528689196,53681067.931109123,5707145.1168863401,10087378.994096607,2910929.3668678775,5880077.3210731121,11877756.188567685,14995667.188066704,6058249.5439789491,13767372.088692158,183015040.62727401,0,15760596.922612915,15918202.89183904,180331597.89571819,160552469.59172308,19680648.429197591,4969363.7283723904,16730191.21885372,3379498.6262084516,18773114.868587952,37921692.034547649,10445702.44224358,17583599.111110028,199198272.946367,177349810.20042691,21739679.697330929,5489269.1235760599,18480539.382706072,3733068.9553066255,20737198.046728306,41889140.054391176,11538554.033164116]
[28,{"$f":"NPV(#REF!,$G37:$CJ37)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,3511449.7336135381,0,9147372.8064654898,0,0,1945948.0738457839,1986397.7045288715,5069220.3630587086,3104755.3102577291,0,1078390.4635898953,15411291.382088427,0,6809552.5802023327,0,0,8185203.6384242186,0,1192818.0330795066,0,0,0,0,1253663.7407070755,6331001.8905707318,0,71040805.314283252,3913702.5473141484,0,6653946.6141919419,18817361.024934806,4072614.5646823184,8226681.4206582839,4154474.1174324332,18182748.387295954,15539256.506373694,2853572.55844317,8646324.8520828057,8732788.1006036326,0,7423597.6178548029,7497833.5940333521,10601936.70196316,10707956.068982789,1545005.0899532314,12483641.12682211,7880298.4613064574,19101843.470206846,48232154.762272306,74695530.341839045,9840324.2145987954,54663001.012096301,0,18587242.444146484,54612697.799528584,24131985.840166684,63434633.967158258,21100318.933332033,53278305.306663401,82510335.484919354,10869839.848665465,60381960.359336667,0,20531879.25418644,60326394.317755066,26656725.489158016,70071300.197484165]
[29,{"$f":"NPV(#REF!,$G38:$CJ38)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,0,0,0,0,1986397.7045288715,0,0,11620739.516367633,5391952.3179494767,0,0,2269850.8600674444,0,0,5846574.0274458714,8267055.6748084603,0,4818984.8536412055,4867174.7021776186,2457923.2245996976,9930009.8273827787,0,2532400.7562282924,3836587.1456858627,0,5218270.0630855318,0,1330789.3228383884,96970692.950974062,102210664.77321355,5484454.2804388562,18002721.175540544,43358861.538936503,24015214.600759342,39950015.818204381,0,4366394.0503018163,151440160.56936339,19301353.806422487,11996533.750453364,7572811.929973687,0,35760061.579202369,64887436.596469179,18912716.307135496,11142742.024287328,51447631.746423788,42219212.801909022,34441134.751095787,13251636.608993042,6692076.4875414874,42243732.827605642,25599702.093529027,68948530.971904814,52228512.211217903,12308519.37777702,56830192.327107616,46636276.578432672,38044439.470329128,14638050.996202828,7392215.7530824281,46663361.941332817,28277997.33644769,76162072.826165766,57692770.165820591]
[30,{"$f":"NPV(#REF!,$G39:$CJ39)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,0,0,0,0,993198.85226443573,4055376.2904469669,0,0,1078390.4635898953,0,0,0,0,10419636.8805966,0,0,0,25299670.481616326,7300762.0532664275,3686884.836899546,0,5014654.9628283018,0,12788623.818952877,0,10436540.126171064,17128971.482078262,21292629.165414214,9408680.512467403,8145229.1293646367,2742227.1402194281,2769649.4116216223,9790710.6700824369,0,0,18733703.846179411,4366394.0503018163,1470019.330268278,19301353.806422487,2999133.437613341,0,10707956.068982789,10815035.62967262,12483641.12682211,30174600.047899175,22285484.048574656,14469646.42868169,42219212.801909022,13120432.286131728,4969363.7283723904,16730191.21885372,3379498.6262084516,5119940.4187058043,5171139.8228928605,198501707.72757253,24617038.755554039,15983491.591999019,46636276.578432672,14493119.798220621,5489269.1235760599,18480539.382706072,3733068.9553066255,5655599.4672895372,5712155.4619624317,219269378.28778496]
[31,{"$f":"NPV(#REF!,$G40:$CJ40)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,1755724.866806769,1792220.4050988529,6403160.964525843,933751.55223555362,3812644.2629999318,0,0,0,0,1056430.8651243302,0,5504032.6364601525,1123688.5445878438,0,0,2315474.8623548001,0,0,16699452.463113092,1204746.2134103014,0,2457923.2245996976,1241251.2284228473,6268318.703535378,13928204.159255609,2557724.7637905753,69749154.308569014,3913702.5473141484,5270452.7637163885,1330789.3228383884,1344097.2160667721,14932920.070501836,12340022.130987426,1384824.7058108111,6993364.7643445982,0,4280358.8376647551,15851595.562151812,1455464.6834339388,7350096.6513413899,31395277.247966688,8997400.3128400221,39378622.035863169,16826788.108401526,38625127.248830788,18725461.690233164,18912716.307135496,25469124.626942463,54663108.730575271,4871447.6309895022,13120432.286131728,3312909.1522482606,214210566.75632796,18587242.444146484,10239880.837411609,48263971.680333368,94011321.980192214,28133758.577776045,60382079.347551838,5381108.8359730002,14493119.798220621,3659512.7490507071,236621731.53591377,20531879.25418644,11311198.934579074,53313450.978316031,103846986.29847704]
[32,{"$f":"NPV(#REF!,$G41:$CJ41)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5394986.6940191118,0,914737.28064654907,933751.55223555362,953161.06574998295,0,0,1013844.0726117417,0,10564308.651243303,5391952.3179494767,5504032.6364601525,0,5674627.1501686107,0,2315474.8623548001,19878351.69331596,3543023.860632197,0,4818984.8536412055,8517555.7288108319,2457923.2245996976,6206256.142114237,0,45583213.612109266,0,0,2609135.0315427659,0,6653946.6141919419,13440972.160667721,0,5484454.2804388562,9693772.9406756777,6993364.7643445982,14126596.823976085,12841076.512994265,4323162.4260414029,8732788.1006036326,7350096.6513413899,5938878.0942838425,47986135.001813456,10601936.70196316,52010072.335059263,0,0,15760596.922612915,19101843.470206846,30547031.349439122,25981054.031944014,3280108.0715329321,16564545.761241302,238850747.81948587,6758997.2524169032,8533234.0311763417,13789706.194380963,24373305.698568355,21100318.933332033,33742926.694220148,28699247.125189338,3623279.9495551554,18297563.745253537,263839820.71241617,7466137.9106132509,9425999.1121492293,15232414.565233152,26923292.744049605]
[33,{"$f":"NPV(#REF!,$G42:$CJ42)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4480551.0127471322,0,0,15250577.051999727,0,6952391.9658510499,4055376.2904469669,0,0,0,2201613.0545840608,0,0,0,3473212.2935321997,7015888.8329350445,7086047.721264394,4771272.1323180264,2409492.4268206027,3650381.0266332137,23350270.633697126,1241251.2284228473,6268318.703535378,0,10230899.055162301,69749154.308569014,1304567.515771383,0,5323157.2913535535,0,1357538.1882274395,13711135.70109714,13848247.058108112,8392037.7172135171,2825319.3647952168,32816084.422096457,15851595.562151812,0,1470019.330268278,16331914.759280568,4498700.1564200111,69669869.755757913,0,1545005.0899532314,1560455.1408527638,15760596.922612915,46162788.38633322,12861907.936605947,3247631.7539930018,44281458.965694577,9938727.4567447808,18403210.34073909,3379498.6262084516,29012995.705999557,38172655.504420996,20891404.88448716,50992437.422219083,14207548.081776904,3587405.8906486672,48914279.318994589,10978538.24715212,20328593.320976678,3733068.9553066255,32048396.98130738,42166359.855883241,23077108.066328231]
[34,{"$f":"NPV(#REF!,$G43:$CJ43)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,0,953161.06574998295,972974.03692289197,0,0,0,0,1078390.4635898953,0,0,0,0,0,5846574.0274458714,2362015.9070881316,3578454.0992385196,2409492.4268206027,8517555.7288108319,1228961.6122998488,0,0,0,3836587.1456858627,5166604.0228569638,3913702.5473141484,15811358.291149164,11977103.905545495,14785069.376734493,0,2742227.1402194281,12463422.3522973,9790710.6700824369,8475958.09438565,27108939.305210114,7205270.7100690054,18921040.884641204,7350096.6513413899,5938878.0942838425,34490034.532553419,39378622.035863169,50480364.325204581,4635015.2698596939,9362730.8451165818,28369074.460703246,0,25723815.873211894,12990527.015972007,21320702.464964058,29816182.370234344,31787363.315822061,30415487.635876063,46079463.76835224,49987684.954630993,47005660.990096107,0,28415096.163553808,14349623.562594669,23551319.672108509,32935614.741456363,35113024.827141531,33597620.597759627,50900395.205605835,55217502.798970185,51923493.149238519]
[35,{"$f":"NPV(#REF!,$G44:$CJ44)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,877862.43340338452,10753322.430593116,914737.28064654907,2801254.656706661,0,0,1986397.7045288715,0,0,6338585.1907459805,1078390.4635898953,0,1123688.5445878438,0,1146274.6843340595,0,1169314.8054891741,0,16699452.463113092,0,0,19663385.796797581,9930009.8273827787,11282973.666363681,10129603.024913169,3836587.1456858627,2583302.0114284819,0,3952839.5727872909,1330789.3228383884,4032291.6482003159,8145229.1293646367,6855567.85054857,8308948.2348648664,16784075.434427034,0,2853572.55844317,7205270.7100690054,0,11760154.642146224,16331914.759280568,19494367.344486713,9087374.3159684241,7648540.049273422,42165026.449276075,10923185.985969346,15760596.922612915,42979147.807965405,49839893.25434804,27604869.908940513,1640054.0357664661,9938727.4567447808,6692076.4875414874,18587242.444146484,20479761.674823217,38172655.504420996,22632355.291527756,47475717.599997073,55054248.816885501,30492950.070513669,1811639.9747775777,10978538.24715212,7392215.7530824281,20531879.25418644,22622397.869158149,42166359.855883241,25000200.405188918]
[36,{"$f":"NPV(#REF!,$G45:$CJ45)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4864870.18461446,993198.85226443573,4055376.2904469669,1034918.4367525765,0,0,0,24721147.980932564,0,5731373.4216702972,2315474.8623548001,1169314.8054891741,3543023.860632197,0,6023731.0670515066,4867174.7021776186,1228961.6122998488,6206256.142114237,1253663.7407070755,0,6394311.9094764385,0,1304567.515771383,5270452.7637163885,9315525.2598687187,13440972.160667721,12217843.694046957,26051157.832084566,30466143.527837846,0,15539256.506373694,9987503.9545510951,7205270.7100690054,24742899.618376959,1470019.330268278,14847195.235709606,174443868.75199386,13631061.473952636,24475328.15767495,41715137.428737246,79583212.183490962,15990062.817543143,4775460.8675517114,190212107.00761345,17861974.64696151,6560216.1430658642,24846818.641861957,238850747.81948587,15207743.817938032,153382437.85315824,24131985.840166684,26114256.105608951,5275079.7333330084,210112501.9216935,19730732.398567673,7246559.8991103107,27446345.617880303,263839820.71241617,16798810.298879813,169429634.50210762,26656725.489158016,28846385.082910296]
[37,{"$f":"NPV(#REF!,$G46:$CJ46)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,9656486.7674372308,3584440.8101977059,914737.28064654907,933751.55223555362,0,0,0,5069220.3630587086,0,3169292.5953729902,0,0,8989508.3567027505,1134925.4300337222,0,0,22216981.304294307,0,1192818.0330795066,4818984.8536412055,8517555.7288108319,2457923.2245996976,6206256.142114237,0,0,5115449.5275811506,19374765.085713618,0,3952839.5727872909,10646314.582707107,2688194.4321335442,20363072.823411595,16453362.841316568,19387545.881351355,13986729.528689196,22602554.918361735,14267862.792215852,5764216.5680552041,1455464.6834339388,0,5938878.0942838425,8997400.3128400221,16660186.245942112,0,0,35890468.23961357,7880298.4613064574,7959101.4459195202,1607738.4920757434,27604869.908940513,27880918.608029921,18221000.337365434,208947926.71937913,3379498.6262084516,13653174.449882146,62053677.874714337,13927603.256324774,8791799.5555550139,1775943.510222113,30492950.070513669,30797879.571218815,20127320.11977889,230808502.91302526,3733068.9553066255,15081598.579438766,68545865.543549195,15384738.710885489]
[38,{"$f":"NPV(#REF!,$G47:$CJ47)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,9656486.7674372308,0,9147372.8064654898,933751.55223555362,3812644.2629999318,0,0,5069220.3630587086,1034918.4367525765,0,0,0,0,0,5731373.4216702972,0,7015888.8329350445,0,1192818.0330795066,2409492.4268206027,8517555.7288108319,0,0,1253663.7407070755,0,6394311.9094764385,3874953.0171427228,14350242.673485212,0,26615786.456767768,0,12217843.694046957,116171674.04603949,0,40561515.633198671,11301277.459180867,0,7205270.7100690054,8732788.1006036326,5880077.3210731121,16331914.759280568,19494367.344486713,10601936.70196316,7648540.049273422,12360040.719625851,67099571.056668848,28369074.460703246,14326382.602655137,33762508.333590612,24357238.154947516,13120432.286131728,23190364.065737821,6692076.4875414874,42243732.827605642,51696361.553124808,38172655.504420996,15668553.663365372,15825239.199999025,37294813.714664377,26905544.179865006,14493119.798220621,25616589.243354946,7392215.7530824281,46663361.941332817,57104944.774838798,42166359.855883241,17307831.049746174]
[39,{"$f":"NPV(#REF!,$G48:$CJ48)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,953161.06574998295,0,0,0,2069836.873505153,1056430.8651243302,1078390.4635898953,0,0,3404776.2901011663,0,10419636.8805966,1169314.8054891741,0,10735362.29771556,0,0,1228961.6122998488,13653763.512651322,2507327.4814141509,0,7673174.2913717255,1291651.0057142409,26091350.315427657,2635226.3818581942,9315525.2598687187,0,0,4113340.7103291419,1384824.7058108111,16784075.434427034,53681067.931109123,0,18733703.846179411,24742899.618376959,1470019.330268278,31395277.247966688,17994800.625680044,10601936.70196316,10707956.068982789,20085066.169392008,0,11032417.84582904,68448272.434907869,14469646.42868169,4871447.6309895022,9840324.2145987954,4969363.7283723904,53780194.571680702,6758997.2524169032,20479761.674823217,43092831.857440509,87300993.456582457,75609476.177773118,15983491.591999019,5381108.8359730002,10869839.848665465,5489269.1235760599,59406792.832798079,7466137.9106132509,22622397.869158149,47601295.516353607,96434608.942519799]
[40,{"$f":"NPV(#REF!,$G49:$CJ49)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,953161.06574998295,0,0,1013844.0726117417,1034918.4367525765,2112861.7302486603,3235171.3907696856,2201613.0545840608,0,6809552.5802023327,0,4630949.7247096002,5846574.0274458714,0,5964090.1653975332,2409492.4268206027,0,1228961.6122998488,0,0,0,6394311.9094764385,5166604.0228569638,6522837.5788569143,0,2661578.6456767768,0,21720611.011639033,98919803.879288629,0,12588056.575820277,5650638.7295904336,2853572.55844317,7205270.7100690054,7277323.4171696948,7350096.6513413899,31395277.247966688,11996533.750453364,7572811.929973687,4589124.0295640528,13905045.809579084,67099571.056668848,20488775.99939679,20693663.759390753,3215476.9841514868,4871447.6309895022,3280108.0715329321,24846818.641861957,5019057.3656561151,16897493.131042257,5119940.4187058043,22408272.565869063,15668553.663365372,22858678.844443034,3551887.020444226,5381108.8359730002,3623279.9495551554,27446345.617880303,5544161.8148118202,18665344.776533127,5655599.4672895372,24752673.668503873,17307831.049746174]
[41,{"$f":"NPV(#REF!,$G50:$CJ50)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,0,0,914737.28064654907,933751.55223555362,0,1945948.0738457839,0,4055376.2904469669,0,1056430.8651243302,1078390.4635898953,0,4494754.1783513753,0,2292549.368668119,10419636.8805966,1169314.8054891741,0,4771272.1323180264,0,1216793.6755444047,2457923.2245996976,0,0,0,1278862.3818952877,2583302.0114284819,5218270.0630855318,5270452.7637163885,5323157.2913535535,21505555.457068354,0,5484454.2804388562,0,15385402.481558116,79520293.66224879,32816084.422096457,18733703.846179411,8732788.1006036326,0,14847195.235709606,2999133.437613341,10601936.70196316,0,12360040.719625851,53737056.655119009,31521193.84522583,6367281.1567356158,12861907.936605947,6495263.5079860035,16400540.35766466,19877454.913489562,30114344.193936694,18587242.444146484,15359821.256117415,25855699.114464309,52228512.211217903,7033439.6444440112,14207548.081776904,7174811.7812973345,18116399.747775774,21957076.49430424,33264970.888870925,20531879.25418644,16966798.401868615,28560777.309812166,57692770.165820591]
[42,{"$f":"NPV(#REF!,$G51:$CJ51)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,5159917.4953377834,0,0,9147372.8064654898,0,0,0,1986397.7045288715,0,0,1056430.8651243302,0,4403226.1091681216,1123688.5445878438,7944478.0102360556,9170197.4746724758,0,21047666.498805135,10629071.581896592,7156908.1984770391,2409492.4268206027,0,19663385.796797581,0,3760991.2221212266,0,74174018.149926692,3874953.0171427228,7827405.0946282968,3952839.5727872909,10646314.582707107,47043402.562337019,0,4113340.7103291419,0,2797345.9057378392,22602554.918361735,2853572.55844317,11528433.136110408,36598524.989952497,7350096.6513413899,8908317.1414257623,16495233.906873375,68155307.369763181,13767372.088692158,1545005.0899532314,12483641.12682211,123850519.57611929,11142742.024287328,24116077.381136153,48950895.25091207,6560216.1430658642,31472636.946358472,0,10138495.878625354,15359821.256117415,0,22632355.291527756,12308519.37777702,26639152.653331701,54072241.952843718,7246559.8991103107,34765371.115981713,0,11199206.865919875,16966798.401868615,0,25000200.405188918]
[43,{"$f":"NPV(#REF!,$G52:$CJ52)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,6272771.4178459849,0,0,4765805.3287499147,0,1986397.7045288715,0,1034918.4367525765,2112861.7302486603,0,5504032.6364601525,25844836.525520407,1134925.4300337222,0,10419636.8805966,0,0,8349726.2315565459,0,3650381.0266332137,0,4965004.9136913894,2507327.4814141509,1266200.3781141462,6394311.9094764385,0,2609135.0315427659,3952839.5727872909,64265399.167829685,5376388.8642670885,0,10968908.560877712,4154474.1174324332,4196018.8586067585,5650638.7295904336,8560717.6753295101,43231624.260414034,24742899.618376959,1470019.330268278,5938878.0942838425,174443868.75199386,19689311.017931584,21415912.137965579,4635015.2698596939,53737056.655119009,113935229.63264702,6367281.1567356158,46624416.270196557,22733422.277951013,42641404.929928117,36442000.674730867,21749248.584509831,15207743.817938032,63145931.830704927,32750552.211654786,54729881.931955278,7033439.6444440112,51502361.796441279,25111841.234540671,47102639.344217017,40254640.23955778,24024701.19751789,16798810.298879813,69752393.429904297,36176984.592428736,60455838.503180742]
[44,{"$f":"NPV(#REF!,$G53:$CJ53)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,0,1945948.0738457839,0,0,0,1056430.8651243302,0,5504032.6364601525,0,0,8023922.7903384157,8104162.0182418004,7015888.8329350445,0,0,0,7300762.0532664275,0,0,0,7597202.2686848771,11509761.43705759,2583302.0114284819,5218270.0630855318,0,7984735.9370303294,5376388.8642670885,6787690.9411371984,4113340.7103291419,9693772.9406756777,75528339.454921648,4237979.047192825,34242870.70131804,20174757.988193214,5821858.7337357551,5880077.3210731121,22270792.853564411,154294514.63097155,21203873.40392632,13767372.088692158,38850071.759108834,21846371.971938692,18912716.307135496,23877304.337758563,190212107.00761345,42219212.801909022,24600810.536496993,28159727.794110212,43498497.169019662,27035989.009667613,153382437.85315824,63777391.149011962,24373305.698568355,26375398.666665044,210112501.9216935,46636276.578432672,27174599.621663667,31105858.366931006,48049402.395035781,29864551.642453004,169429634.50210762,70449917.364203334,26923292.744049605]
[45,{"$f":"NPV(#REF!,$G54:$CJ54)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6403160.964525843,0,0,972974.03692289197,993198.85226443573,2027688.1452234834,0,11620739.516367633,3235171.3907696856,15411291.382088427,0,1134925.4300337222,5731373.4216702972,3473212.2935321997,3507944.4164675223,0,17892270.496192601,0,4867174.7021776186,1228961.6122998488,0,0,0,3836587.1456858627,2583302.0114284819,2609135.0315427659,0,13307893.228383884,2688194.4321335442,5430152.7529097581,12340022.130987426,22157195.292972978,6993364.7643445982,1412659.6823976084,4280358.8376647551,12969487.278124209,7277323.4171696948,1470019.330268278,13362475.712138645,13496100.469260035,0,7648540.049273422,10815035.62967262,61766526.314763643,0,7959101.4459195202,33762508.333590612,38971581.047916017,11480378.250365261,245009332.77248058,5019057.3656561151,3379498.6262084516,5119940.4187058043,27579412.388761926,34819008.140811935,8791799.5555550139,37294813.714664377,43048870.687784001,12681479.823443042,270642729.91271871,5544161.8148118202,3733068.9553066255,5655599.4672895372,30464829.130466305,38461846.777213722]
[46,{"$f":"NPV(#REF!,$G55:$CJ55)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,933751.55223555362,0,0,0,0,2069836.873505153,2112861.7302486603,1078390.4635898953,2201613.0545840608,1123688.5445878438,0,2292549.368668119,0,0,0,16699452.463113092,2409492.4268206027,3650381.0266332137,1228961.6122998488,9930009.8273827787,0,7597202.2686848771,0,3874953.0171427228,3913702.5473141484,2635226.3818581942,9315525.2598687187,9408680.512467403,0,1371113.5701097141,5539298.8232432446,6993364.7643445982,0,8560717.6753295101,8646324.8520828057,0,1470019.330268278,5938878.0942838425,13496100.469260035,21203873.40392632,7648540.049273422,4635015.2698596939,12483641.12682211,3152119.3845225829,0,0,24357238.154947516,11480378.250365261,19877454.913489562,60715853.730552308,27035989.009667613,22186408.481058486,253484944.36606276,20891404.88448716,0,0,26905544.179865006,12681479.823443042,21957076.49430424,67068075.393998519,29864551.642453004,24507597.691587996,280005078.00538117,23077108.066328231]
[47,{"$f":"NPV(#REF!,$G56:$CJ56)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,2579958.7476688917,1755724.866806769,1792220.4050988529,914737.28064654907,0,1906322.1314999659,972974.03692289197,0,4055376.2904469669,0,19015755.572237942,1078390.4635898953,15571562.948048495,5618442.7229392193,0,9170197.4746724758,0,0,5905039.7677203286,0,0,9734349.4043552373,1228961.6122998488,9930009.8273827787,1253663.7407070755,5064801.5124565847,3836587.1456858627,6458255.0285712052,5218270.0630855318,1317613.1909290971,60079275.363506123,4032291.6482003159,0,8226681.4206582839,22157195.292972978,15385402.481558116,1412659.6823976084,29962511.863653287,8646324.8520828057,2910929.3668678775,5880077.3210731121,5938878.0942838425,14995667.188066704,3029124.7719894745,0,23175076.349298473,17165006.549380403,39401492.306532286,19101843.470206846,28939292.85736338,21109606.400954511,3280108.0715329321,34785546.098606735,23422267.706395205,27035989.009667613,8533234.0311763417,36448942.230123378,26114256.105608951,21100318.933332033,31966983.183998037,23318138.289216336,3623279.9495551554,38424883.86503242,25872755.135788497,29864551.642453004,9425999.1121492293,40262308.035229094,28846385.082910296]
[48,{"$f":"NPV(#REF!,$G57:$CJ57)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10753322.430593116,0,0,0,0,993198.85226443573,4055376.2904469669,1034918.4367525765,0,2156780.9271797906,3302419.5818760912,24721147.980932564,0,0,2315474.8623548001,0,7086047.721264394,0,2409492.4268206027,4867174.7021776186,1228961.6122998488,0,6268318.703535378,1266200.3781141462,11509761.43705759,0,16959377.705027975,0,2661578.6456767768,18817361.024934806,16290458.258729273,8226681.4206582839,1384824.7058108111,18182748.387295954,1412659.6823976084,41792267.059872568,14410541.420138011,24742899.618376959,0,11877756.188567685,14995667.188066704,22718435.78992106,61188320.394187376,69525229.047895417,7802275.7042638194,11032417.84582904,63672811.567356162,25723815.873211894,9742895.2619790044,3280108.0715329321,57975910.164344557,11711133.853197603,15207743.817938032,8533234.0311763417,18960846.017273825,10445702.44224358,70334396.444440112,28415096.163553808,10762217.671946,3623279.9495551554,64041473.108387366,12936377.567894248,16798810.298879813,9425999.1121492293,20944570.027195588,11538554.033164116]
[49,{"$f":"NPV(#REF!,$G58:$CJ58)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4517124.2606157279,2688330.6076482791,0,0,0,972974.03692289197,1986397.7045288715,1013844.0726117417,1034918.4367525765,0,1078390.4635898953,0,0,1134925.4300337222,3438824.0530021782,5788687.1558870003,0,0,7156908.1984770391,0,0,1228961.6122998488,0,2507327.4814141509,3798601.1343424385,1278862.3818952877,25833020.114284821,15654810.189256594,7905679.1455745818,6653946.6141919419,0,8145229.1293646367,10968908.560877712,1384824.7058108111,12588056.575820277,14126596.823976085,7133931.396107926,4323162.4260414029,14554646.83433939,51450676.559389725,10393036.664996725,174443868.75199386,12116499.087957898,16826788.108401526,3090010.1799064628,12483641.12682211,33097253.537487119,0,19292861.904908918,25981054.031944014,18040594.393431127,26503273.217986085,36806420.68147818,27035989.009667613,17066468.062352683,51711398.228928618,8704752.0352029838,0,21311322.122665357,28699247.125189338,19928039.722553354,29276101.992405657,40657186.641953357,29864551.642453004,18851998.224298459,57121554.619624332,9615461.6943034306]
[50,{"$f":"NPV(#REF!,$G59:$CJ59)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10534349.200840613,6272771.4178459849,0,0,0,7783792.2953831358,1986397.7045288715,0,7244429.0572680356,2112861.7302486603,1078390.4635898953,3302419.5818760912,1123688.5445878438,0,0,2315474.8623548001,9354518.4439133927,18896127.256705053,10735362.29771556,3614238.6402309034,0,0,9930009.8273827787,0,5064801.5124565847,2557724.7637905753,9041557.0399996862,2609135.0315427659,14493745.100220069,0,99658887.383107617,14932920.070501836,5484454.2804388562,1384824.7058108111,13986729.528689196,14126596.823976085,5707145.1168863401,4323162.4260414029,0,5880077.3210731121,19301353.806422487,32990467.81374675,19689311.017931584,16826788.108401526,30900101.799064629,3120910.2817055276,7880298.4613064574,12734562.313471232,12861907.936605947,22733422.277951013,29520972.643796388,4969363.7283723904,21749248.584509831,328465304.60479581,0,8618566.3714881018,22632355.291527756,14066879.288888022,14207548.081776904,25111841.234540671,32609519.545996398,5489269.1235760599,24024701.19751789,362830042.89638829,0,9520259.1032707207,25000200.405188918]
[51,{"$f":"NPV(#REF!,$G60:$CJ60)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,914737.28064654907,0,0,1945948.0738457839,0,0,0,1056430.8651243302,3235171.3907696856,0,0,12484179.730370944,0,3473212.2935321997,1169314.8054891741,4724031.8141762633,0,0,0,3686884.836899546,4965004.9136913894,6268318.703535378,0,5115449.5275811506,1291651.0057142409,5218270.0630855318,3952839.5727872909,6653946.6141919419,1344097.2160667721,13575381.882274397,1371113.5701097141,6924123.5290540559,12588056.575820277,5650638.7295904336,41792267.059872568,5764216.5680552041,2910929.3668678775,2940038.660536556,31395277.247966688,19494367.344486713,10601936.70196316,10707956.068982789,40170132.338784017,32769557.957908038,9456358.1535677481,63672811.567356162,56504925.382055864,17861974.64696151,44281458.965694577,35026717.060338229,11711133.853197603,16897493.131042257,25599702.093529027,81014523.891988158,85560043.049541861,70334396.444440112,62416590.771728083,19730732.398567673,48914279.318994589,38691286.645367727,12936377.567894248,18665344.776533127,28277997.33644769,89490435.570744783,94511516.603659108]
[52,{"$f":"NPV(#REF!,$G61:$CJ61)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,1719972.4984459279,0,896110.20254942647,0,0,953161.06574998295,0,0,1013844.0726117417,2069836.873505153,2112861.7302486603,6470342.7815393712,2201613.0545840608,0,0,0,3473212.2935321997,1169314.8054891741,16534111.349616921,0,0,10951143.079899643,1228961.6122998488,12412512.284228474,6268318.703535378,7597202.2686848771,2557724.7637905753,6458255.0285712052,9131972.6103996802,6588065.9546454856,7984735.9370303294,5376388.8642670885,4072614.5646823184,12340022.130987426,2769649.4116216223,18182748.387295954,76694974.297453567,0,7205270.7100690054,18921040.884641204,4410057.9908048334,16331914.759280568,8997400.3128400221,7572811.929973687,32123868.20694837,7725025.4497661572,60857750.493257791,50433910.152361326,6367281.1567356158,14469646.42868169,42219212.801909022,39600079.988822401,56319455.588220425,120245853.68191685,6758997.2524169032,22186408.481058486,12065992.920083342,43523760.176014915,7033439.6444440112,15983491.591999019,46636276.578432672,43743124.523706719,62211716.733862013,132826230.46600373,7466137.9106132509,24507597.691587996,13328362.744579008,48077308.471517153]
[53,{"$f":"NPV(#REF!,$G62:$CJ62)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14297415.986249745,0,1986397.7045288715,0,2069836.873505153,2112861.7302486603,0,1100806.5272920304,6742131.2675270624,1134925.4300337222,0,3473212.2935321997,0,0,2385636.0661590132,3614238.6402309034,3650381.0266332137,3686884.836899546,13653763.512651322,2507327.4814141509,8863402.6467990242,0,14396218.568174113,5218270.0630855318,5270452.7637163885,2661578.6456767768,1344097.2160667721,0,12340022.130987426,19387545.881351355,11189383.622951357,0,8560717.6753295101,15851595.562151812,45119405.186452098,14700193.30268278,14847195.235709606,0,10601936.70196316,6118832.0394187374,38625127.248830788,22073565.927310802,4728179.0767838741,23877304.337758563,16077384.920757433,3247631.7539930018,44281458.965694577,64601728.468841076,6692076.4875414874,16897493.131042257,148262497.43445241,51711398.228928618,17409504.070405968,26375398.666665044,17759435.102221131,3587405.8906486672,48914279.318994589,71360498.606488779,7392215.7530824281,18665344.776533127,163774035.03481805,57121554.619624332,19230923.388606861]
[54,{"$f":"NPV(#REF!,$G63:$CJ63)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,953161.06574998295,0,0,4055376.2904469669,0,19015755.572237942,3235171.3907696856,6604839.1637521824,17979016.713405501,0,12609021.527674654,0,7015888.8329350445,0,1192818.0330795066,0,8517555.7288108319,1228961.6122998488,1241251.2284228473,0,5064801.5124565847,0,2583302.0114284819,0,33132167.234409135,1330789.3228383884,0,14932920.070501836,1371113.5701097141,30466143.527837846,16784075.434427034,12713937.141578477,0,7205270.7100690054,1455464.6834339388,4410057.9908048334,1484719.5235709606,10496967.031646693,12116499.087957898,4589124.0295640528,13905045.809579084,14044096.267674875,15760596.922612915,22285484.048574656,66385434.493951119,24357238.154947516,42641404.929928117,56319455.588220425,50190573.656561159,8448746.5655211285,199991562.96260422,81014523.891988158,45264710.583055511,24617038.755554039,73330819.747054592,26905544.179865006,47102639.344217017,62211716.733862013,55441618.148118213,9332672.3882665634,220915105.34406057,89490435.570744783,50000400.810377836]
[55,{"$f":"NPV(#REF!,$G64:$CJ64)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,0,0,0,2027688.1452234834,2069836.873505153,1056430.8651243302,0,2201613.0545840608,1123688.5445878438,0,0,10419636.8805966,3507944.4164675223,0,2385636.0661590132,1204746.2134103014,1216793.6755444047,1228961.6122998488,0,2507327.4814141509,11395803.403027317,0,2583302.0114284819,3913702.5473141484,0,1330789.3228383884,1344097.2160667721,19005534.635184154,1371113.5701097141,13848247.058108112,22378767.245902713,5650638.7295904336,22828580.46754536,40349515.976386428,17465576.201207265,13230173.972414501,14847195.235709606,2999133.437613341,10601936.70196316,7648540.049273422,37080122.158877552,79583212.183490962,1576059.6922612914,66856452.145723969,16077384.920757433,3247631.7539930018,14760486.321898194,66258183.044965208,0,106454206.72556622,8533234.0311763417,68948530.971904814,24626778.803130709,73851116.266662121,17759435.102221131,3587405.8906486672,16304759.772998199,73190254.981014147,0,117591672.09215869,9425999.1121492293,76162072.826165766,27203284.743545849]
[56,{"$f":"NPV(#REF!,$G65:$CJ65)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,0,4864870.18461446,0,0,1034918.4367525765,0,0,0,0,7944478.0102360556,0,0,0,0,9542544.2646360528,3614238.6402309034,13384730.430988451,0,13653763.512651322,1253663.7407070755,10129603.024913169,0,14208161.062856652,5218270.0630855318,21081811.054865554,62740854.009182908,1344097.2160667721,0,6855567.85054857,22157195.292972978,20980094.293033794,1412659.6823976084,5707145.1168863401,4323162.4260414029,173467986.52324986,11760154.642146224,40519761.642352372,13496100.469260035,6058249.5439789491,160232533.05787155,0,9362730.8451165818,18912716.307135496,22285484.048574656,51447631.746423788,361824802.94870484,32801080.715329319,18221000.337365434,23422267.706395205,21966741.070354935,42666170.15588171,46540258.406035744,47005660.990096107,24617038.755554039,56830192.327107616,399679682.85968852,36232799.495551549,20127320.11977889,25872755.135788497,24264948.209493063,47129995.560746148,51409399.157661885,51923493.149238519]
[57,{"$f":"NPV(#REF!,$G66:$CJ66)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,859986.24922296393,0,896110.20254942647,1829474.5612930981,0,0,0,0,1013844.0726117417,0,0,3235171.3907696856,4403226.1091681216,12524177.05624344,3404776.2901011663,0,10419636.8805966,1169314.8054891741,0,1192818.0330795066,8433223.4938721079,7300762.0532664275,3686884.836899546,0,0,7597202.2686848771,1278862.3818952877,14208161.062856652,0,5270452.7637163885,9315525.2598687187,5376388.8642670885,8145229.1293646367,10968908.560877712,12463422.3522973,5594691.8114756783,22602554.918361735,2853572.55844317,0,17465576.201207265,14700193.30268278,7423597.6178548029,32990467.81374675,18174748.631936848,0,10815035.62967262,12483641.12682211,3152119.3845225829,55713710.121436641,4823215.4762272295,3247631.7539930018,29520972.643796388,8282272.8806206509,33460382.437707439,63012761.580962054,10239880.837411609,1723713.2742976204,53969462.618258499,61542596.888885096,5327830.5306663392,3587405.8906486672,32609519.545996398,9148781.8726267684,36961078.765412144,69605290.6255918,11311198.934579074,1904051.820654144,59615862.504681267]
[58,{"$f":"NPV(#REF!,$G67:$CJ67)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,4299931.2461148193,9656486.7674372308,0,0,933751.55223555362,0,0,0,0,1034918.4367525765,1056430.8651243302,0,0,10113196.901290594,0,2292549.368668119,0,0,7086047.721264394,5964090.1653975332,6023731.0670515066,0,0,0,7521982.4442424532,0,11509761.43705759,6458255.0285712052,3913702.5473141484,36893169.346014716,6653946.6141919419,13440972.160667721,6787690.9411371984,8226681.4206582839,13848247.058108112,12588056.575820277,15539256.506373694,22828580.46754536,4323162.4260414029,21831970.251509085,13230173.972414501,5938878.0942838425,19494367.344486713,7572811.929973687,16826788.108401526,69525229.047895417,10923185.985969346,66194507.074974239,20693663.759390753,48232154.762272306,69824082.710849538,83642755.824089766,29816182.370234344,55696796.364896178,11828245.191729579,10239880.837411609,27579412.388761926,10445702.44224358,22858678.844443034,53278305.306663401,77129226.648946345,92393638.713656455,32935614.741456363,61523913.579186685,13065741.343573188,11311198.934579074,30464829.130466305,11538554.033164116]
[59,{"$f":"NPV(#REF!,$G68:$CJ68)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3511449.7336135381,0,0,933751.55223555362,0,0,1986397.7045288715,0,0,1056430.8651243302,0,0,0,0,1146274.6843340595,0,7015888.8329350445,10629071.581896592,13120998.363874573,25299670.481616326,4867174.7021776186,0,0,0,0,1278862.3818952877,0,5218270.0630855318,2635226.3818581942,6653946.6141919419,24193749.889201898,10860305.505819516,0,70827683.09602353,2797345.9057378392,15539256.506373694,41792267.059872568,1441054.142013801,20376505.568075143,4410057.9908048334,32663829.518561136,1499566.7188066705,16660186.245942112,10707956.068982789,16995055.989485547,23406827.11279146,120468934.29664445,9550921.7351034228,0,9742895.2619790044,42641404.929928117,39754909.826979123,53780194.571680702,13517994.504833806,25599702.093529027,49987684.954630993,1740950.4070405967,10550159.466666017,0,10762217.671946,47102639.344217017,43914152.988608479,59406792.832798079,14932275.821226502,28277997.33644769,55217502.798970185,1923092.3388606862]
[60,{"$f":"NPV(#REF!,$G69:$CJ69)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,896110.20254942647,4573686.4032327449,0,15250577.051999727,0,3972795.4090577429,0,0,0,3235171.3907696856,0,0,9079403.4402697776,12609021.527674654,3473212.2935321997,1169314.8054891741,0,0,3614238.6402309034,8517555.7288108319,1228961.6122998488,0,5014654.9628283018,3798601.1343424385,8952036.6732670143,15687869.573888354,0,14493745.100220069,9315525.2598687187,6720486.0803338606,8145229.1293646367,8226681.4206582839,11078597.646486489,13986729.528689196,38141811.424735427,19975007.90910219,20174757.988193214,65099985.591580898,7350096.6513413899,10393036.664996725,13496100.469260035,18174748.631936848,7648540.049273422,12360040.719625851,3120910.2817055276,15990062.817543143,20693663.759390753,163551978.4967103,3247631.7539930018,228507932.98676798,67914637.621089339,8365095.6094268598,3379498.6262084516,44372816.962116972,17237132.742976204,40295332.466505803,22858678.844443034,180663134.10224378,3587405.8906486672,252414918.6091648,75020011.355539486,9240269.6913530361,3733068.9553066255,49015195.383175991,19040518.206541441,44511115.793302774]
[61,{"$f":"NPV(#REF!,$G70:$CJ70)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,2688330.6076482791,0,933751.55223555362,0,1945948.0738457839,0,2027688.1452234834,2069836.873505153,0,2156780.9271797906,0,1123688.5445878438,1134925.4300337222,0,4630949.7247096002,0,0,3578454.0992385196,0,4867174.7021776186,27037155.470596675,1241251.2284228473,0,5064801.5124565847,2557724.7637905753,2583302.0114284819,13045675.157713829,27669877.009511039,1330789.3228383884,2688194.4321335442,21720611.011639033,17824476.41142628,30466143.527837846,8392037.7172135171,7063298.4119880423,2853572.55844317,7205270.7100690054,54487916.999351539,10290135.311877945,10393036.664996725,7497833.5940333521,19689311.017931584,13767372.088692158,77700143.518217668,12483641.12682211,104478871.4791145,22285484.048574656,48232154.762272306,4871447.6309895022,14760486.321898194,4969363.7283723904,10038114.73131223,20276991.757250708,156331478.07458901,36448942.230123378,1740950.4070405967,24617038.755554039,53278305.306663401,5381108.8359730002,16304759.772998199,5489269.1235760599,11088323.62962364,22398413.73183975,172687209.57942763,40262308.035229094,1923092.3388606862]
[62,{"$f":"NPV(#REF!,$G71:$CJ71)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,2579958.7476688917,9656486.7674372308,0,0,933751.55223555362,953161.06574998295,0,0,0,0,0,10783904.635898953,0,2247377.0891756876,0,4585098.7373362379,0,5846574.0274458714,0,8349726.2315565459,0,0,2457923.2245996976,0,0,1266200.3781141462,3836587.1456858627,2583302.0114284819,3913702.5473141484,0,13307893.228383884,1344097.2160667721,40726145.64682319,1371113.5701097141,19387545.881351355,9790710.6700824369,1412659.6823976084,18548221.629880603,8646324.8520828057,0,36964510.239852011,19301353.806422487,2999133.437613341,10601936.70196316,4589124.0295640528,50985167.968456641,0,34673313.229748413,20693663.759390753,3215476.9841514868,9742895.2619790044,3280108.0715329321,245009332.77248058,28441325.07205132,72905238.961525112,23893055.287293755,13789706.194380963,24373305.698568355,22858678.844443034,3551887.020444226,10762217.671946,3623279.9495551554,270642729.91271871,31416916.950600315,80532740.015291631,26392797.514017843,15232414.565233152,26923292.744049605]
[63,{"$f":"NPV(#REF!,$G72:$CJ72)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,3511449.7336135381,0,0,0,0,4864870.18461446,0,2027688.1452234834,6209510.6205154583,1056430.8651243302,1078390.4635898953,1100806.5272920304,1123688.5445878438,9079403.4402697776,0,9261899.4494192004,1169314.8054891741,5905039.7677203286,16699452.463113092,0,0,17205462.572197884,0,0,0,8952036.6732670143,7749906.0342854457,6522837.5788569143,2635226.3818581942,1330789.3228383884,13440972.160667721,5430152.7529097581,8226681.4206582839,13848247.058108112,75528339.454921648,1412659.6823976084,2853572.55844317,7205270.7100690054,62796889.291747123,7350096.6513413899,35633268.565703049,14995667.188066704,16660186.245942112,136618760.89934152,15450050.899532314,3120910.2817055276,18912716.307135496,0,3215476.9841514868,1623815.8769965009,14760486.321898194,123059980.5566116,16730191.21885372,10138495.878625354,10239880.837411609,68948530.971904814,57451363.432339698,0,3551887.020444226,1793702.9453243336,16304759.772998199,135934777.27550587,18480539.382706072,11199206.865919875,11311198.934579074,76162072.826165766,63462047.182402648]
[64,{"$f":"NPV(#REF!,$G73:$CJ73)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,0,972974.03692289197,0,0,1034918.4367525765,0,0,0,1123688.5445878438,2269850.8600674444,0,11577374.311774001,7015888.8329350445,0,8349726.2315565459,4818984.8536412055,2433587.3510888093,0,4965004.9136913894,0,2532400.7562282924,2557724.7637905753,6458255.0285712052,15654810.189256594,36893169.346014716,10646314.582707107,0,1357538.1882274395,12340022.130987426,16617896.469729733,8392037.7172135171,21189895.235964131,15694649.071437437,7205270.7100690054,65099985.591580898,1470019.330268278,23971679.630103584,20993934.063293386,7572811.929973687,29064452.187238999,20085066.169392008,199116481.25655013,4728179.0767838741,52761830.096952811,32154769.841514867,40595396.92491252,6560216.1430658642,29816182.370234344,20076229.46262446,52382228.706230998,47786110.574587509,22408272.565869063,48746611.397136711,58281884.902280889,35518870.204442263,44842573.63310834,7246559.8991103107,32935614.741456363,22176647.259247281,57862568.80725269,52785595.028035685,24752673.668503873,53846585.48809921]
[65,{"$f":"NPV(#REF!,$G74:$CJ74)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,1755724.866806769,0,0,0,0,0,993198.85226443573,4055376.2904469669,0,2112861.7302486603,7548733.2451292668,3302419.5818760912,0,0,0,6946424.5870643994,0,0,0,4818984.8536412055,0,2457923.2245996976,2482502.4568456947,5014654.9628283018,45583213.612109266,3836587.1456858627,19374765.085713618,3913702.5473141484,0,6653946.6141919419,5376388.8642670885,1357538.1882274395,0,18002721.175540544,16784075.434427034,0,7133931.396107926,11528433.136110408,5821858.7337357551,5880077.3210731121,19301353.806422487,47986135.001813456,34834934.877878956,0,18540061.079438776,17392200.504752509,11032417.84582904,17510023.181022946,1607738.4920757434,40595396.92491252,88562917.931389153,3312909.1522482606,30114344.193936694,45869249.95187638,5119940.4187058043,51711398.228928618,30103103.128824573,19341959.022221033,1775943.510222113,44842573.63310834,97828558.637989178,3659512.7490507071,33264970.888870925,50668188.372859478,5655599.4672895372,57121554.619624332,33252553.75963489]
[66,{"$f":"NPV(#REF!,$G75:$CJ75)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B75-C75","v":{"$error":"#REF!"}},{"$f":"B75/C75","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,859986.24922296393,1755724.866806769,2688330.6076482791,0,1867503.1044711072,953161.06574998295,0,0,0,0,1056430.8651243302,1078390.4635898953,0,0,0,0,0,0,0,10735362.29771556,7228477.2804618068,4867174.7021776186,4915846.4491993953,6206256.142114237,2507327.4814141509,1266200.3781141462,6394311.9094764385,0,3913702.5473141484,23908874.897898089,7984735.9370303294,2688194.4321335442,1357538.1882274395,15082249.271206854,30466143.527837846,6993364.7643445982,22602554.918361735,21401794.188323777,5764216.5680552041,26198364.301810898,22050289.95402417,16331914.759280568,180660464.55267656,18174748.631936848,9178248.0591281056,16995055.989485547,17165006.549380403,7880298.4613064574,68448272.434907869,0,9742895.2619790044,14760486.321898194,9938727.4567447808,23422267.706395205,23656490.383459158,22186408.481058486,6894853.0971904816,43523760.176014915,75609476.177773118,0,10762217.671946,16304759.772998199,10978538.24715212,25872755.135788497,26131482.687146377,24507597.691587996,7616207.2826165762,48077308.471517153]
[{"$f":"A75+1","v":67},{"$f":"NPV(#REF!,$G76:$CJ76)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,0,0,3812644.2629999318,0,0,0,6209510.6205154583,2112861.7302486603,0,15411291.382088427,1123688.5445878438,0,1146274.6843340595,8104162.0182418004,0,0,0,0,7300762.0532664275,2457923.2245996976,8688758.5989599321,0,2532400.7562282924,5115449.5275811506,2583302.0114284819,2609135.0315427659,0,0,1344097.2160667721,16290458.258729273,8226681.4206582839,22157195.292972978,43358861.538936503,1412659.6823976084,27108939.305210114,7205270.7100690054,2910929.3668678775,13658227.938692305,23971679.630103584,2999133.437613341,18174748.631936848,19886204.128110893,150990216.27680188,3120910.2817055276,29945134.152964536,46162788.38633322,180331597.89571819,9742895.2619790044,11480378.250365261,39754909.826979123,43498497.169019662,30415487.635876063,8533234.0311763417,27579412.388761926,22632355.291527756,50992437.422219083,199198272.946367,10762217.671946,12681479.823443042,43914152.988608479,48049402.395035781,33597620.597759627,9425999.1121492293,30464829.130466305,25000200.405188918]
[68,{"$f":"NPV(#REF!,$G77:$CJ77)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,953161.06574998295,1945948.0738457839,0,1013844.0726117417,0,0,0,0,0,1134925.4300337222,0,0,1169314.8054891741,0,8349726.2315565459,0,3650381.0266332137,0,2482502.4568456947,8775646.1849495284,1266200.3781141462,3836587.1456858627,2583302.0114284819,5218270.0630855318,0,7984735.9370303294,0,0,0,2769649.4116216223,13986729.528689196,12713937.141578477,4280358.8376647551,99432735.798952267,2910929.3668678775,5880077.3210731121,0,52703164.083722979,9087374.3159684241,0,38625127.248830788,3120910.2817055276,17336656.614874206,0,4823215.4762272295,42219212.801909022,11480378.250365261,56319455.588220425,6692076.4875414874,109833705.35177468,22186408.481058486,17237132.742976204,87300993.456582457,0,5327830.5306663392,46636276.578432672,12681479.823443042,62211716.733862013,7392215.7530824281,121324741.04746532,24507597.691587996,19040518.206541441,96434608.942519799]
[69,{"$f":"NPV(#REF!,$G78:$CJ78)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1792220.4050988529,4573686.4032327449,0,0,1945948.0738457839,1986397.7045288715,1013844.0726117417,0,7395016.0558703113,0,4403226.1091681216,1123688.5445878438,0,0,0,0,0,0,3614238.6402309034,10951143.079899643,0,8688758.5989599321,0,10129603.024913169,0,0,5218270.0630855318,1317613.1909290971,65596188.490668073,0,4072614.5646823184,1371113.5701097141,2769649.4116216223,8392037.7172135171,22602554.918361735,5707145.1168863401,7205270.7100690054,173467986.52324986,20580270.623755891,31395277.247966688,17994800.625680044,10601936.70196316,9178248.0591281056,1545005.0899532314,12483641.12682211,4728179.0767838741,9550921.7351034228,1607738.4920757434,361824802.94870484,14760486.321898194,36683171.636462353,5019057.3656561151,15207743.817938032,10239880.837411609,48263971.680333368,73626863.304849222,10550159.466666017,1775943.510222113,399679682.85968852,16304759.772998199,40521043.01989308,5544161.8148118202,16798810.298879813,11311198.934579074,53313450.978316031,81329862.231162801]
[70,{"$f":"NPV(#REF!,$G79:$CJ79)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,859986.24922296393,1755724.866806769,6272771.4178459849,0,0,0,0,6952391.9658510499,0,0,2112861.7302486603,10783904.635898953,5504032.6364601525,2247377.0891756876,0,1146274.6843340595,0,2338629.6109783482,0,3578454.0992385196,4818984.8536412055,0,23350270.633697126,16136265.969497016,1253663.7407070755,3798601.1343424385,0,11624859.051428169,1304567.515771383,6588065.9546454856,1330789.3228383884,9408680.512467403,1357538.1882274395,5484454.2804388562,6924123.5290540559,4196018.8586067585,8475958.09438565,4280358.8376647551,15851595.562151812,5821858.7337357551,11760154.642146224,111570131.52081516,53984401.87704014,12116499.087957898,7648540.049273422,20085066.169392008,3120910.2817055276,64618447.382712945,15918202.89183904,45016677.778120816,11366711.138975507,14760486.321898194,88756776.381467834,10038114.73131223,3379498.6262084516,5119940.4187058043,1723713.2742976204,20891404.88448716,17583599.111110028,49726418.286219165,12555920.617270336,16304759.772998199,98042698.97114405,11088323.62962364,3733068.9553066255,5655599.4672895372,1904051.820654144,23077108.066328231]
[71,{"$f":"NPV(#REF!,$G80:$CJ80)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,0,1945948.0738457839,1986397.7045288715,0,2069836.873505153,2112861.7302486603,3235171.3907696856,15411291.382088427,0,0,0,2315474.8623548001,7015888.8329350445,0,10735362.29771556,3614238.6402309034,8517555.7288108319,0,6206256.142114237,7521982.4442424532,5064801.5124565847,8952036.6732670143,5166604.0228569638,0,0,10646314.582707107,1344097.2160667721,39368607.458595753,1371113.5701097141,11078597.646486489,16784075.434427034,31284188.736738749,0,0,5821858.7337357551,0,23755512.37713537,16495233.906873375,10601936.70196316,10707956.068982789,7725025.4497661572,18725461.690233164,6304238.7690451657,39795507.229597598,45016677.778120816,22733422.277951013,247264876.77146244,34785546.098606735,20076229.46262446,301888972.41790205,13653174.449882146,25855699.114464309,45264710.583055511,43958997.777775072,49726418.286219165,25111841.234540671,273134253.71883249,38424883.86503242,22176647.259247281,333473238.3504675,15081598.579438766,28560777.309812166,50000400.810377836]
[72,{"$f":"NPV(#REF!,$G81:$CJ81)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,5159917.4953377834,4517124.2606157279,4480551.0127471322,2744211.8419396468,0,2859483.1972499485,1945948.0738457839,0,0,0,3169292.5953729902,6470342.7815393712,2201613.0545840608,0,6809552.5802023327,8023922.7903384157,9261899.4494192004,0,0,2385636.0661590132,21685431.841385424,0,29495078.695196368,0,0,7597202.2686848771,76731742.91371727,2583302.0114284819,0,6588065.9546454856,14638682.551222272,12096874.944600949,4072614.5646823184,24680044.261974853,5539298.8232432446,8392037.7172135171,0,0,15851595.562151812,5821858.7337357551,151440160.56936339,13362475.712138645,34490034.532553419,0,19886204.128110893,4635015.2698596939,0,113935229.63264702,12734562.313471232,1607738.4920757434,3247631.7539930018,32801080.715329319,56319455.588220425,21749248.584509831,27035989.009667613,8533234.0311763417,22408272.565869063,58211782.74603647,14066879.288888022,1775943.510222113,3587405.8906486672,36232799.495551549,62211716.733862013,24024701.19751789,29864551.642453004,9425999.1121492293,24752673.668503873,64302023.180902109]
[73,{"$f":"NPV(#REF!,$G82:$CJ82)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6739792.6664688773,0,3511449.7336135381,0,0,933751.55223555362,0,1945948.0738457839,0,2027688.1452234834,1034918.4367525765,0,11862295.099488849,0,0,0,0,2315474.8623548001,1169314.8054891741,8267055.6748084603,10735362.29771556,1204746.2134103014,0,3686884.836899546,0,0,0,0,1291651.0057142409,0,6588065.9546454856,7984735.9370303294,0,0,10968908.560877712,20772370.587162171,22378767.245902713,1412659.6823976084,4280358.8376647551,4323162.4260414029,4366394.0503018163,5880077.3210731121,0,20993934.063293386,6058249.5439789491,3059416.0197093687,7725025.4497661572,3120910.2817055276,37825432.614270993,20693663.759390753,51447631.746423788,25981054.031944014,34441134.751095787,29816182.370234344,16730191.21885372,25346239.696563389,101686076.30001435,20684559.291571442,10445702.44224358,22858678.844443034,56830192.327107616,28699247.125189338,38044439.470329128,32935614.741456363,18480539.382706072,27998017.164799694,112324689.72724774,22848621.847849727,11538554.033164116]
[74,{"$f":"NPV(#REF!,$G83:$CJ83)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,0,0,0,1945948.0738457839,0,4055376.2904469669,9314265.9307731893,2112861.7302486603,0,0,0,12484179.730370944,1146274.6843340595,0,19878351.69331596,0,16699452.463113092,0,8517555.7288108319,8602731.2860989422,1241251.2284228473,47639222.14686887,7597202.2686848771,3836587.1456858627,1291651.0057142409,3913702.5473141484,3952839.5727872909,0,8064583.2964006318,4072614.5646823184,8226681.4206582839,2769649.4116216223,2797345.9057378392,5650638.7295904336,2853572.55844317,17292649.704165611,80686281.301162452,7350096.6513413899,40519761.642352372,11996533.750453364,6058249.5439789491,10707956.068982789,7725025.4497661572,18725461.690233164,18912716.307135496,313247090.21329904,41801200.793969326,38971581.047916017,8200270.1788323298,6625818.3044965211,20076229.46262446,27035989.009667613,13653174.449882146,8618566.3714881018,5222851.2211217899,346019666.57028979,46174531.265774935,43048870.687784001,9058199.8738878872,7319025.4981014142,22176647.259247281,29864551.642453004,15081598.579438766,9520259.1032707207,5769277.0165820578]
[75,{"$f":"NPV(#REF!,$G84:$CJ84)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,11649432.633142544,6403160.964525843,0,953161.06574998295,0,1986397.7045288715,2027688.1452234834,0,1056430.8651243302,1078390.4635898953,0,0,0,0,0,9354518.4439133927,20077135.210249115,9542544.2646360528,2409492.4268206027,0,3686884.836899546,1241251.2284228473,1253663.7407070755,2532400.7562282924,2557724.7637905753,1291651.0057142409,3913702.5473141484,0,10646314.582707107,9408680.512467403,1357538.1882274395,1371113.5701097141,0,0,15539256.506373694,2853572.55844317,8646324.8520828057,5821858.7337357551,1470019.330268278,5938878.0942838425,14995667.188066704,153661360.7470533,10707956.068982789,72840183.738062665,49934564.507288441,20488775.99939679,74815553.591643482,49839893.25434804,19485790.523958009,0,21533909.489613693,60472271.059203491,11828245.191729579,11946527.643646877,22408272.565869063,48746611.397136711,82642915.822217137,55054248.816885501,21524435.343892001,0,23786832.868829593,66799008.58585985,13065741.343573188,13196398.757008921,24752673.668503873,53846585.48809921]
[76,{"$f":"NPV(#REF!,$G85:$CJ85)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,877862.43340338452,3584440.8101977059,0,0,15250577.051999727,0,993198.85226443573,1013844.0726117417,0,0,0,13369949.893464433,0,4539701.7201348888,0,3473212.2935321997,0,3543023.860632197,2385636.0661590132,32703552.392617639,4867174.7021776186,29495078.695196368,0,47639222.14686887,0,0,0,0,5270452.7637163885,10646314.582707107,9408680.512467403,0,5484454.2804388562,8308948.2348648664,4196018.8586067585,79314617.938241646,49133930.937211767,7205270.7100690054,5821858.7337357551,27930367.275097277,31395277.247966688,1499566.7188066705,13631061.473952636,0,13905045.809579084,0,7880298.4613064574,19101843.470206846,3215476.9841514868,50574711.127908573,39361296.858395182,29816182.370234344,23422267.706395205,30415487.635876063,199991562.96260422,0,47005660.990096107,21100318.933332033,3551887.020444226,55865944.898168057,43479359.394661859,32935614.741456363,25872755.135788497,33597620.597759627,220915105.34406057,0,51923493.149238519]
[77,{"$f":"NPV(#REF!,$G86:$CJ86)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,0,4864870.18461446,2979596.556793307,0,0,0,0,2201613.0545840608,0,0,0,0,22216981.304294307,0,7156908.1984770391,7228477.2804618068,0,0,1241251.2284228473,0,0,0,0,9131972.6103996802,3952839.5727872909,14638682.551222272,1344097.2160667721,0,17824476.41142628,6924123.5290540559,2797345.9057378392,14126596.823976085,15694649.071437437,10087378.994096607,0,5880077.3210731121,8908317.1414257623,0,6058249.5439789491,3059416.0197093687,16995055.989485547,61766526.314763643,44129671.383316159,20693663.759390753,9646430.9524544589,6495263.5079860035,42641404.929928117,29816182.370234344,120002271.01058672,6758997.2524169032,213893216.09554833,0,20891404.88448716,22858678.844443034,10655661.061332678,7174811.7812973345,47102639.344217017,32935614.741456363,132557163.65788572,7466137.9106132509,236271178.97450265,0,23077108.066328231]
[78,{"$f":"NPV(#REF!,$G87:$CJ87)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,9267214.9163947068,0,0,0,0,0,15250577.051999727,972974.03692289197,0,1013844.0726117417,2069836.873505153,3169292.5953729902,0,4403226.1091681216,2247377.0891756876,1134925.4300337222,0,0,9354518.4439133927,7086047.721264394,20277906.562351611,0,0,0,11171261.055805627,0,5064801.5124565847,0,0,3913702.5473141484,1317613.1909290971,7984735.9370303294,1344097.2160667721,1357538.1882274395,2742227.1402194281,22157195.292972978,0,21189895.235964131,5707145.1168863401,4323162.4260414029,20376505.568075143,63638885.167826086,32663829.518561136,154294514.63097155,4543687.157984212,0,61800203.598129258,4681365.4225582909,11032417.84582904,73687254.410227552,32388848.000937685,22733422.277951013,1640054.0357664661,8282272.8806206509,11711133.853197603,27035989.009667613,0,13789706.194380963,10445702.44224358,81396571.582341731,35777438.118416242,25111841.234540671,1811639.9747775777,9148781.8726267684,12936377.567894248,29864551.642453004,0,15232414.565233152,11538554.033164116]
[79,{"$f":"NPV(#REF!,$G88:$CJ88)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,6403160.964525843,0,0,0,0,0,6209510.6205154583,1056430.8651243302,7548733.2451292668,0,0,4539701.7201348888,6877648.1060043564,3473212.2935321997,5846574.0274458714,5905039.7677203286,0,0,2433587.3510888093,4915846.4491993953,2482502.4568456947,0,3798601.1343424385,0,5166604.0228569638,3913702.5473141484,1317613.1909290971,21292629.165414214,1344097.2160667721,8145229.1293646367,8226681.4206582839,9693772.9406756777,20980094.293033794,4237979.047192825,75827405.279959351,12969487.278124209,4366394.0503018163,14700193.30268278,14847195.235709606,2999133.437613341,22718435.78992106,13767372.088692158,16995055.989485547,23406827.11279146,18912716.307135496,6367281.1567356158,61328140.858283103,349985253.92765892,18040594.393431127,29816182.370234344,43498497.169019662,25346239.696563389,59732638.21823439,49987684.954630993,29849630.024252497,7033439.6444440112,67744421.302394435,386601455.05615062,19928039.722553354,32935614.741456363,48049402.395035781,27998017.164799694,65981993.785044603,55217502.798970185,32972561.760127906]
[80,{"$f":"NPV(#REF!,$G89:$CJ89)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,2633587.3002101532,0,0,0,3812644.2629999318,0,0,1013844.0726117417,0,4225723.4604973206,0,4403226.1091681216,0,1134925.4300337222,0,0,1169314.8054891741,0,0,3614238.6402309034,8517555.7288108319,4915846.4491993953,12412512.284228474,0,0,0,5166604.0228569638,3913702.5473141484,6588065.9546454856,7984735.9370303294,47043402.562337019,13575381.882274397,26051157.832084566,2769649.4116216223,0,5650638.7295904336,34242870.70131804,12969487.278124209,21831970.251509085,20580270.623755891,5938878.0942838425,4498700.1564200111,6058249.5439789491,7648540.049273422,30900101.799064629,3120910.2817055276,4728179.0767838741,20693663.759390753,3215476.9841514868,361824802.94870484,0,56319455.588220425,16730191.21885372,23656490.383459158,94859489.075073287,5171139.8228928605,225122910.04228669,22858678.844443034,3551887.020444226,399679682.85968852,0,62211716.733862013,18480539.382706072,26131482.687146377,104783890.43752837,5712155.4619624317,248675747.36966622]
[81,{"$f":"NPV(#REF!,$G90:$CJ90)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,9267214.9163947068,0,1755724.866806769,3584440.8101977059,0,1867503.1044711072,953161.06574998295,0,0,0,2069836.873505153,0,1078390.4635898953,15411291.382088427,4494754.1783513753,0,0,0,5846574.0274458714,2362015.9070881316,0,0,0,0,1241251.2284228473,5014654.9628283018,45583213.612109266,6394311.9094764385,14208161.062856652,7827405.0946282968,3952839.5727872909,7984735.9370303294,13440972.160667721,8145229.1293646367,12340022.130987426,0,9790710.6700824369,15539256.506373694,9987503.9545510951,17292649.704165611,8732788.1006036326,8820115.9816096667,1484719.5235709606,11996533.750453364,6058249.5439789491,4589124.0295640528,13905045.809579084,28088192.535349749,11032417.84582904,22285484.048574656,1607738.4920757434,17861974.64696151,13120432.286131728,24846818.641861957,15057172.096968347,98005460.160045102,5119940.4187058043,13789706.194380963,24626778.803130709,24617038.755554039,1775943.510222113,19730732.398567673,14493119.798220621,27446345.617880303,16632485.444435462,108258999.70389214,5655599.4672895372,15232414.565233152,27203284.743545849]
[82,{"$f":"NPV(#REF!,$G91:$CJ91)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,0,933751.55223555362,0,0,0,1013844.0726117417,2069836.873505153,0,7548733.2451292668,0,1123688.5445878438,1134925.4300337222,0,10419636.8805966,0,2362015.9070881316,3578454.0992385196,2409492.4268206027,4867174.7021776186,0,4965004.9136913894,5014654.9628283018,5064801.5124565847,3836587.1456858627,1291651.0057142409,3913702.5473141484,3952839.5727872909,14638682.551222272,1344097.2160667721,40726145.64682319,9597794.9907679986,15233071.763918923,22378767.245902713,21189895.235964131,21401794.188323777,4323162.4260414029,27653828.985244837,142406017.6045922,1484719.5235709606,2999133.437613341,13631061.473952636,7648540.049273422,20085066.169392008,12483641.12682211,9456358.1535677481,39795507.229597598,33996586.493013434,44079447.619922563,42641404.929928117,33129091.522482604,18403210.34073909,109833705.35177468,15359821.256117415,20684559.291571442,54729881.931955278,43958997.777775072,37553381.628638357,48691133.116870724,47102639.344217017,36595127.490507074,20328593.320976678,121324741.04746532,16966798.401868615,22848621.847849727,60455838.503180742]
[83,{"$f":"NPV(#REF!,$G92:$CJ92)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4573686.4032327449,0,953161.06574998295,0,0,1013844.0726117417,2069836.873505153,1056430.8651243302,0,8806452.2183362432,0,2269850.8600674444,6877648.1060043564,10419636.8805966,5846574.0274458714,0,0,21685431.841385424,7300762.0532664275,1228961.6122998488,0,6268318.703535378,3798601.1343424385,0,6458255.0285712052,6522837.5788569143,13176131.909290971,0,96970692.950974062,2715076.3764548791,0,2769649.4116216223,75528339.454921648,24015214.600759342,14267862.792215852,20174757.988193214,80686281.301162452,4410057.9908048334,16331914.759280568,14995667.188066704,22718435.78992106,55069488.354768634,37305066.669155598,4681365.4225582909,15760596.922612915,20693663.759390753,32154769.841514867,24357238.154947516,9840324.2145987954,36442000.674730867,26768305.95016595,23656490.383459158,42666170.15588171,6894853.0971904816,53969462.618258499,22858678.844443034,35518870.204442263,26905544.179865006,10869839.848665465,40254640.23955778,29568863.012329713,26131482.687146377,47129995.560746148,7616207.2826165762,59615862.504681267]
[84,{"$f":"NPV(#REF!,$G93:$CJ93)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,1867503.1044711072,0,0,0,0,1034918.4367525765,2112861.7302486603,6470342.7815393712,1100806.5272920304,0,0,8023922.7903384157,2315474.8623548001,5846574.0274458714,0,0,0,4867174.7021776186,28266117.082896523,0,0,2532400.7562282924,0,1291651.0057142409,1304567.515771383,0,7984735.9370303294,9408680.512467403,8145229.1293646367,16453362.841316568,1384824.7058108111,2797345.9057378392,2825319.3647952168,19975007.90910219,100873789.94096607,11643717.46747151,32768479.232175812,14847195.235709606,2999133.437613341,18174748.631936848,3059416.0197093687,4635015.2698596939,0,3152119.3845225829,22285484.048574656,1607738.4920757434,24357238.154947516,22960756.500730522,26503273.217986085,214210566.75632796,25346239.696563389,94859489.075073287,242891701.25038445,24626778.803130709,24617038.755554039,1775943.510222113,26905544.179865006,25362959.646886084,29276101.992405657,236621731.53591377,27998017.164799694,104783890.43752837,268303547.27994299,27203284.743545849]
[85,{"$f":"NPV(#REF!,$G94:$CJ94)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,914737.28064654907,933751.55223555362,0,4864870.18461446,7945590.8181154858,0,0,5282154.3256216515,0,5504032.6364601525,0,0,2292549.368668119,0,0,0,0,4818984.8536412055,0,8602731.2860989422,9930009.8273827787,3760991.2221212266,0,5115449.5275811506,15687869.573888354,1304567.515771383,14493745.100220069,13307893.228383884,0,8145229.1293646367,1371113.5701097141,0,0,11301277.459180867,41792267.059872568,103965708.03105336,1455464.6834339388,0,26724951.424277291,8997400.3128400221,9087374.3159684241,0,0,15604551.408527639,31521193.84522583,25469124.626942463,14469646.42868169,22733422.277951013,6560216.1430658642,29816182.370234344,43498497.169019662,8448746.5655211285,17066468.062352683,73148847.930100828,26114256.105608951,28133758.577776045,15983491.591999019,25111841.234540671,7246559.8991103107,32935614.741456363,48049402.395035781,9332672.3882665634,18851998.224298459,80801835.871928975,28846385.082910296]
[86,{"$f":"NPV(#REF!,$G95:$CJ95)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,933751.55223555362,0,0,0,2027688.1452234834,0,4225723.4604973206,3235171.3907696856,0,0,1134925.4300337222,0,3473212.2935321997,0,0,0,0,3650381.0266332137,2457923.2245996976,2482502.4568456947,7521982.4442424532,8863402.6467990242,3836587.1456858627,6458255.0285712052,5218270.0630855318,3952839.5727872909,64265399.167829685,4032291.6482003159,0,9597794.9907679986,26311669.410405412,16784075.434427034,11301277.459180867,68485741.402636081,7205270.7100690054,27653828.985244837,8820115.9816096667,1484719.5235709606,11996533.750453364,39378622.035863169,10707956.068982789,21630071.259345241,24967282.253644221,19142182.202061325,55713710.121436641,38585723.809817836,1623815.8769965009,1640054.0357664661,3312909.1522482606,0,18587242.444146484,155089084.65939349,24131985.840166684,24373305.698568355,61542596.888885096,42622644.245330714,1793702.9453243336,1811639.9747775777,3659512.7490507071,0,20531879.25418644,171314834.32453746,26656725.489158016,26923292.744049605]
[87,{"$f":"NPV(#REF!,$G96:$CJ96)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,1755724.866806769,0,0,0,953161.06574998295,0,1986397.7045288715,0,1034918.4367525765,2112861.7302486603,1078390.4635898953,2201613.0545840608,1123688.5445878438,0,0,0,0,0,3578454.0992385196,0,0,0,12412512.284228474,5014654.9628283018,1266200.3781141462,0,5166604.0228569638,5218270.0630855318,0,2661578.6456767768,0,0,17824476.41142628,22157195.292972978,8392037.7172135171,5650638.7295904336,17121435.35065902,0,24742899.618376959,16170212.632951058,0,10496967.031646693,6058249.5439789491,7648540.049273422,29355096.709111396,10923185.985969346,14184537.230351623,25469124.626942463,1607738.4920757434,74695530.341839045,13120432.286131728,11836352.994595774,0,8448746.5655211285,77047584.963610917,1723713.2742976204,24626778.803130709,28133758.577776045,1775943.510222113,82510335.484919354,14493119.798220621,13074697.402007665,0,9332672.3882665634,85108467.060304239,1904051.820654144,27203284.743545849]
[88,{"$f":"NPV(#REF!,$G97:$CJ97)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,3301274.0921752374,0,0,0,0,0,3735006.2089422145,4765805.3287499147,0,0,1013844.0726117417,0,2112861.7302486603,2156780.9271797906,7705645.6910442133,0,0,0,3473212.2935321997,0,8267055.6748084603,2385636.0661590132,0,15818317.78207726,0,6206256.142114237,5014654.9628283018,2532400.7562282924,0,1291651.0057142409,3913702.5473141484,6588065.9546454856,29277365.102444544,0,39368607.458595753,1371113.5701097141,22157195.292972978,9790710.6700824369,76694974.297453567,34242870.70131804,8646324.8520828057,24742899.618376959,27930367.275097277,16331914.759280568,14995667.188066704,43922309.193847381,143183027.61257818,77700143.518217668,15604551.408527639,29945134.152964536,11142742.024287328,1607738.4920757434,69824082.710849538,13120432.286131728,9938727.4567447808,30114344.193936694,23656490.383459158,22186408.481058486,24131985.840166684,15668553.663365372,12308519.37777702,1775943.510222113,77129226.648946345,14493119.798220621,10978538.24715212,33264970.888870925,26131482.687146377,24507597.691587996,26656725.489158016,17307831.049746174]
[89,{"$f":"NPV(#REF!,$G98:$CJ98)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,11649432.633142544,6403160.964525843,0,1906322.1314999659,0,3972795.4090577429,0,1034918.4367525765,0,0,0,0,4539701.7201348888,5731373.4216702972,3473212.2935321997,9354518.4439133927,0,3578454.0992385196,0,4867174.7021776186,29495078.695196368,0,5014654.9628283018,0,3836587.1456858627,12916510.05714241,16959377.705027975,3952839.5727872909,7984735.9370303294,5376388.8642670885,103568202.96144101,4113340.7103291419,1384824.7058108111,18182748.387295954,1412659.6823976084,0,7205270.7100690054,197814960.97866422,11760154.642146224,1484719.5235709606,174443868.75199386,10601936.70196316,12237664.078837475,6180020.3598129256,14044096.267674875,4728179.0767838741,67088212.699590154,17685123.412833177,21109606.400954511,3280108.0715329321,39754909.826979123,21749248.584509831,38864234.201397188,51944840.236167721,32750552.211654786,226863860.44932732,74107124.102260262,19535378.612443246,23318138.289216336,3623279.9495551554,43914152.988608479,24024701.19751789,42930292.98602619,57379419.825821035,36176984.592428736,250598839.70852691]
[90,{"$f":"NPV(#REF!,$G99:$CJ99)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,877862.43340338452,0,0,0,4765805.3287499147,7783792.2953831358,0,2027688.1452234834,0,0,1078390.4635898953,0,0,0,0,5788687.1558870003,0,3543023.860632197,1192818.0330795066,1204746.2134103014,0,1228961.6122998488,0,0,0,3836587.1456858627,0,5218270.0630855318,3952839.5727872909,10646314.582707107,0,0,17824476.41142628,0,2797345.9057378392,24015214.600759342,5707145.1168863401,5764216.5680552041,1455464.6834339388,143876036.93486047,5938878.0942838425,13496100.469260035,6058249.5439789491,61188320.394187376,12360040.719625851,35890468.23961357,17336656.614874206,4775460.8675517114,64777696.001875371,21109606.400954511,24600810.536496993,9938727.4567447808,10038114.73131223,328465304.60479581,22186408.481058486,27579412.388761926,31337107.326730743,5275079.7333330084,71554876.236832485,23318138.289216336,27174599.621663667,10978538.24715212,11088323.62962364,362830042.89638829,24507597.691587996,30464829.130466305,34615662.099492349]
[91,{"$f":"NPV(#REF!,$G100:$CJ100)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,0,0,0,1013844.0726117417,0,1056430.8651243302,1078390.4635898953,0,8989508.3567027505,0,2292549.368668119,0,7015888.8329350445,0,13120998.363874573,3614238.6402309034,8517555.7288108319,2457923.2245996976,4965004.9136913894,0,0,6394311.9094764385,5166604.0228569638,3913702.5473141484,27669877.009511039,9315525.2598687187,1344097.2160667721,12217843.694046957,0,0,6993364.7643445982,8475958.09438565,21401794.188323777,5764216.5680552041,2910929.3668678775,14700193.30268278,1484719.5235709606,32990467.81374675,19689311.017931584,15297080.098546844,46350152.698596947,4681365.4225582909,17336656.614874206,15918202.89183904,9646430.9524544589,159165072.65576178,29520972.643796388,28159727.794110212,35133401.559592806,15207743.817938032,40959523.349646434,8618566.3714881018,8704752.0352029838,17583599.111110028,10655661.061332678,175817260.84823635,32609519.545996398,31105858.366931006,38809132.703682743,16798810.298879813,45244795.738316298,9520259.1032707207,9615461.6943034306]
[92,{"$f":"NPV(#REF!,$G101:$CJ101)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,3584440.8101977059,0,0,0,0,0,1013844.0726117417,2069836.873505153,0,0,1100806.5272920304,0,0,20632944.318013072,2315474.8623548001,0,0,3578454.0992385196,1204746.2134103014,2433587.3510888093,1228961.6122998488,1241251.2284228473,2507327.4814141509,7597202.2686848771,0,12916510.05714241,5218270.0630855318,5270452.7637163885,14638682.551222272,9408680.512467403,0,17824476.41142628,1384824.7058108111,2797345.9057378392,1412659.6823976084,8560717.6753295101,17292649.704165611,5821858.7337357551,20580270.623755891,7423597.6178548029,29991334.376133408,6058249.5439789491,7648540.049273422,38850071.759108834,23634021.068163563,33097253.537487119,17510023.181022946,1607738.4920757434,122495447.59777057,32801080.715329319,28159727.794110212,33460382.437707439,15207743.817938032,82167525.382316709,36197978.760250024,33078057.733771335,19341959.022221033,1775943.510222113,135311181.67864615,36232799.495551549,31105858.366931006,36961078.765412144,16798810.298879813,90764066.527593777,39985088.233737029,36538754.438353032]
[93,{"$f":"NPV(#REF!,$G102:$CJ102)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,914737.28064654907,933751.55223555362,0,972974.03692289197,993198.85226443573,3041532.2178352252,0,1056430.8651243302,0,0,1123688.5445878438,0,5731373.4216702972,11577374.311774001,0,0,8349726.2315565459,4818984.8536412055,1216793.6755444047,0,14895014.741074167,8775646.1849495284,10129603.024913169,16625210.96463874,0,0,0,9315525.2598687187,1344097.2160667721,6787690.9411371984,4113340.7103291419,2769649.4116216223,6993364.7643445982,15539256.506373694,7133931.396107926,44672678.40242783,24742899.618376959,5880077.3210731121,2969439.0471419212,0,6058249.5439789491,3059416.0197093687,12360040.719625851,79583212.183490962,20488775.99939679,7959101.4459195202,1607738.4920757434,17861974.64696151,44281458.965694577,4969363.7283723904,15057172.096968347,15207743.817938032,103392723.10624962,1723713.2742976204,58211782.74603647,8791799.5555550139,1775943.510222113,19730732.398567673,48914279.318994589,5489269.1235760599,16632485.444435462,16798810.298879813,114209889.5496776,1904051.820654144,64302023.180902109]
[94,{"$f":"NPV(#REF!,$G103:$CJ103)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,0,972974.03692289197,993198.85226443573,4055376.2904469669,0,0,0,0,0,0,0,0,0,0,7156908.1984770391,1204746.2134103014,14601524.106532855,1228961.6122998488,6206256.142114237,0,6331001.8905707318,3836587.1456858627,3874953.0171427228,10436540.126171064,6588065.9546454856,14638682.551222272,0,8145229.1293646367,10968908.560877712,0,6993364.7643445982,7063298.4119880423,2853572.55844317,4323162.4260414029,1455464.6834339388,5880077.3210731121,23971679.630103584,22493500.782100059,16660186.245942112,10707956.068982789,24720081.439251702,17165006.549380403,7880298.4613064574,28652765.205310274,48232154.762272306,69824082.710849538,29520972.643796388,23190364.065737821,10038114.73131223,109833705.35177468,20479761.674823217,93331480.281925589,26114256.105608951,31650478.39999805,53278305.306663401,77129226.648946345,32609519.545996398,25616589.243354946,11088323.62962364,121324741.04746532,22622397.869158149,103096018.11679459,28846385.082910296]
[95,{"$f":"NPV(#REF!,$G104:$CJ104)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2744211.8419396468,933751.55223555362,3812644.2629999318,7783792.2953831358,0,0,1034918.4367525765,2112861.7302486603,0,0,0,5674627.1501686107,0,3473212.2935321997,1169314.8054891741,7086047.721264394,0,0,0,2457923.2245996976,0,0,0,0,2583302.0114284819,5218270.0630855318,15811358.291149164,22623418.488252599,2688194.4321335442,10860305.505819516,24680044.261974853,6924123.5290540559,0,21189895.235964131,2853572.55844317,4323162.4260414029,1455464.6834339388,4410057.9908048334,17816634.282851525,0,37864059.649868436,160232533.05787155,12360040.719625851,26527737.394496985,128119766.86299865,23877304.337758563,11254169.444530204,9742895.2619790044,223348987.74902305,80233332.539134204,18403210.34073909,30415487.635876063,22186408.481058486,27579412.388761926,31337107.326730743,26375398.666665044,12431604.571554791,10762217.671946,246716233.55576697,88627514.318202421,20328593.320976678,33597620.597759627,24507597.691587996,30464829.130466305,34615662.099492349]
[96,{"$f":"NPV(#REF!,$G105:$CJ105)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4212370.4165430488,0,0,1792220.4050988529,0,933751.55223555362,3812644.2629999318,0,0,1013844.0726117417,0,2112861.7302486603,1078390.4635898953,0,0,0,2292549.368668119,3473212.2935321997,7015888.8329350445,9448063.6283525266,3578454.0992385196,4818984.8536412055,6083968.377722024,4915846.4491993953,6206256.142114237,0,3798601.1343424385,0,14208161.062856652,0,0,6653946.6141919419,1344097.2160667721,0,6855567.85054857,6924123.5290540559,6993364.7643445982,18364575.871168908,27108939.305210114,11528433.136110408,0,7350096.6513413899,7423597.6178548029,10496967.031646693,6058249.5439789491,116064404.76052086,13905045.809579084,20285916.831085928,3152119.3845225829,12734562.313471232,17685123.412833177,48950895.25091207,0,39754909.826979123,5019057.3656561151,45869249.95187638,8533234.0311763417,32750552.211654786,101735542.92205139,14066879.288888022,19535378.612443246,54072241.952843718,0,43914152.988608479,5544161.8148118202,50668188.372859478,9425999.1121492293,36176984.592428736,112379331.65241925]
[97,{"$f":"NPV(#REF!,$G106:$CJ106)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,3439944.9968918557,4517124.2606157279,0,914737.28064654907,0,0,0,1986397.7045288715,5069220.3630587086,1034918.4367525765,0,0,0,0,1134925.4300337222,1146274.6843340595,0,1169314.8054891741,16534111.349616921,0,27709162.908436928,1216793.6755444047,4915846.4491993953,12412512.284228474,47639222.14686887,45583213.612109266,0,68457503.302854776,0,6588065.9546454856,1330789.3228383884,0,1357538.1882274395,8226681.4206582839,19387545.881351355,18182748.387295954,24015214.600759342,37096443.259761207,5764216.5680552041,2910929.3668678775,1470019.330268278,5938878.0942838425,31490901.094940078,16660186.245942112,13767372.088692158,20085066.169392008,3120910.2817055276,154254585.51891786,9550921.7351034228,190212107.00761345,40595396.92491252,1640054.0357664661,245009332.77248058,11711133.853197603,3379498.6262084516,56319344.605763853,62053677.874714337,106704921.03862055,10550159.466666017,210112501.9216935,44842573.63310834,1811639.9747775777,270642729.91271871,12936377.567894248,3733068.9553066255,62211594.140184917,68545865.543549195,117868616.66951582]
[98,{"$f":"NPV(#REF!,$G107:$CJ107)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,0,0,0,3041532.2178352252,1034918.4367525765,1056430.8651243302,0,0,4494754.1783513753,3404776.2901011663,1146274.6843340595,3473212.2935321997,5846574.0274458714,0,2385636.0661590132,0,1216793.6755444047,0,11171261.055805627,5014654.9628283018,11395803.403027317,2557724.7637905753,2583302.0114284819,30005052.862741806,5270452.7637163885,7984735.9370303294,8064583.2964006318,17647996.446956713,8226681.4206582839,22157195.292972978,11189383.622951357,8475958.09438565,5707145.1168863401,100873789.94096607,1455464.6834339388,27930367.275097277,35633268.565703049,14995667.188066704,21203873.40392632,61188320.394187376,15450050.899532314,199116481.25655013,4728179.0767838741,9550921.7351034228,48232154.762272306,32476317.53993002,228507932.98676798,26503273.217986085,0,16897493.131042257,22186408.481058486,22408272.565869063,55710413.025299095,10550159.466666017,53278305.306663401,35874058.906486675,252414918.6091648,29276101.992405657,0,18665344.776533127,24507597.691587996,24752673.668503873,61538954.843541957]
[99,{"$f":"NPV(#REF!,$G108:$CJ108)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,0,0,1013844.0726117417,0,3169292.5953729902,1078390.4635898953,5504032.6364601525,2247377.0891756876,0,0,2315474.8623548001,2338629.6109783482,8267055.6748084603,0,0,0,0,0,1253663.7407070755,6331001.8905707318,0,15499812.068570891,3913702.5473141484,0,6653946.6141919419,5376388.8642670885,102210664.77321355,0,6924123.5290540559,8392037.7172135171,86583592.074236825,5707145.1168863401,4323162.4260414029,21831970.251509085,8820115.9816096667,22270792.853564411,14995667.188066704,4543687.157984212,9178248.0591281056,20085066.169392008,3120910.2817055276,4728179.0767838741,12734562.313471232,12861907.936605947,69824082.710849538,41001350.894161649,13492807.570719905,238850747.81948587,21966741.070354935,40959523.349646434,8618566.3714881018,33078057.733771335,14066879.288888022,14207548.081776904,77129226.648946345,45290999.369439438,14904453.776533019,263839820.71241617,24264948.209493063,45244795.738316298,9520259.1032707207,36538754.438353032]
[100,{"$f":"NPV(#REF!,$G109:$CJ109)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,896110.20254942647,0,3735006.2089422145,14297415.986249745,0,0,0,1034918.4367525765,0,0,0,0,1134925.4300337222,0,1157737.4311774001,7015888.8329350445,0,0,0,8517555.7288108319,0,14895014.741074167,1253663.7407070755,7597202.2686848771,0,7749906.0342854457,1304567.515771383,6588065.9546454856,1330789.3228383884,1344097.2160667721,0,13711135.70109714,73798955.607348278,6993364.7643445982,22602554.918361735,11414290.23377268,15851595.562151812,8732788.1006036326,51450676.559389725,31395277.247966688,46704897.208513059,22718435.78992106,10707956.068982789,12360040.719625851,51495019.648141213,17336656.614874206,313247090.21329904,16077384.920757433,122495447.59777057,18040594.393431127,19877454.913489562,52107175.449795328,8448746.5655211285,46079463.76835224,24131985.840166684,63434633.967158258,346019666.57028979,17759435.102221131,135311181.67864615,19928039.722553354,21957076.49430424,57558738.894527465,9332672.3882665634,50900395.205605835,26656725.489158016,70071300.197484165]
[101,{"$f":"NPV(#REF!,$G110:$CJ110)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,4573686.4032327449,1867503.1044711072,0,4864870.18461446,0,0,1034918.4367525765,0,1078390.4635898953,1100806.5272920304,0,1134925.4300337222,2292549.368668119,0,3507944.4164675223,3543023.860632197,0,4818984.8536412055,14601524.106532855,18434424.184497733,0,0,0,0,72332456.319997489,1304567.515771383,5270452.7637163885,14638682.551222272,1344097.2160667721,5430152.7529097581,0,11078597.646486489,1398672.9528689196,0,2853572.55844317,0,8732788.1006036326,4410057.9908048334,5938878.0942838425,2999133.437613341,0,4589124.0295640528,29355096.709111396,25194476.209016327,15760596.922612915,22285484.048574656,14469646.42868169,3247631.7539930018,4920162.1072993977,6625818.3044965211,118572834.56003147,10138495.878625354,101686076.30001435,10342279.645785721,53969462.618258499,24617038.755554039,15983491.591999019,3587405.8906486672,5434919.9243327323,7319025.4981014142,130978176.52773312,11199206.865919875,112324689.72724774,11424310.923924863,59615862.504681267]
[102,{"$f":"NPV(#REF!,$G111:$CJ111)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,914737.28064654907,4668757.7611777689,953161.06574998295,0,0,2027688.1452234834,1034918.4367525765,2112861.7302486603,1078390.4635898953,0,0,1134925.4300337222,0,0,1169314.8054891741,1181007.9535440658,9542544.2646360528,0,0,4915846.4491993953,0,5014654.9628283018,5064801.5124565847,0,15687869.573888354,5218270.0630855318,2635226.3818581942,14638682.551222272,8064583.2964006318,13575381.882274397,6855567.85054857,4154474.1174324332,9790710.6700824369,0,19975007.90910219,4323162.4260414029,20376505.568075143,5880077.3210731121,7423597.6178548029,20993934.063293386,7572811.929973687,58128904.374477997,12360040.719625851,24967282.253644221,33097253.537487119,19101843.470206846,29173371.016777221,32476317.53993002,13120432.286131728,64601728.468841076,0,11828245.191729579,5119940.4187058043,93331480.281925589,24373305.698568355,21100318.933332033,32225551.097962093,35874058.906486675,14493119.798220621,71360498.606488779,0,13065741.343573188,5655599.4672895372,103096018.11679459,26923292.744049605]
[103,{"$f":"NPV(#REF!,$G112:$CJ112)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,0,0,0,1945948.0738457839,0,0,0,3169292.5953729902,6470342.7815393712,2201613.0545840608,25844836.525520407,3404776.2901011663,5731373.4216702972,0,19878351.69331596,0,4771272.1323180264,1204746.2134103014,0,3686884.836899546,0,0,1266200.3781141462,0,0,2609135.0315427659,0,6653946.6141919419,22849652.673135124,21720611.011639033,12340022.130987426,66673208.978591092,15385402.481558116,12713937.141578477,5707145.1168863401,15851595.562151812,21831970.251509085,4410057.9908048334,35633268.565703049,13496100.469260035,153661360.7470533,4589124.0295640528,72840183.738062665,20285916.831085928,3152119.3845225829,7959101.4459195202,6430953.9683029735,9742895.2619790044,13120432.286131728,8282272.8806206509,33460382.437707439,37174484.888292968,63145931.830704927,25855699.114464309,30103103.128824573,8791799.5555550139,7103774.040888452,10762217.671946,14493119.798220621,9148781.8726267684,36961078.765412144,41063758.508372881,69752393.429904297,28560777.309812166,33252553.75963489]
[104,{"$f":"NPV(#REF!,$G113:$CJ113)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,896110.20254942647,0,0,0,6810818.2584602442,3972795.4090577429,1013844.0726117417,0,2112861.7302486603,2156780.9271797906,0,0,0,11462746.843340594,5788687.1558870003,1169314.8054891741,0,2385636.0661590132,1204746.2134103014,3650381.0266332137,3686884.836899546,11171261.055805627,3760991.2221212266,12662003.781141464,2557724.7637905753,19374765.085713618,1304567.515771383,5270452.7637163885,15969471.874060659,5376388.8642670885,1357538.1882274395,4113340.7103291419,30466143.527837846,9790710.6700824369,29665853.330349777,68485741.402636081,15851595.562151812,26198364.301810898,10290135.311877945,10393036.664996725,52484835.158233464,21203873.40392632,13767372.088692158,4635015.2698596939,3120910.2817055276,31521193.84522583,291858144.79227418,17685123.412833177,9742895.2619790044,223110204.61857754,8282272.8806206509,8365095.6094268598,27035989.009667613,214141694.77853408,8618566.3714881018,63434633.967158258,322392964.21901304,19535378.612443246,10762217.671946,246452468.4267019,9148781.8726267684,9240269.6913530361,29864551.642453004,236545654.02542171,9520259.1032707207,70071300.197484165]
[105,{"$f":"NPV(#REF!,$G114:$CJ114)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,0,4573686.4032327449,0,3812644.2629999318,972974.03692289197,1986397.7045288715,4055376.2904469669,2069836.873505153,1056430.8651243302,1078390.4635898953,0,8989508.3567027505,0,1146274.6843340595,4630949.7247096002,19878351.69331596,0,5964090.1653975332,7228477.2804618068,6083968.377722024,1228961.6122998488,0,2507327.4814141509,3798601.1343424385,2557724.7637905753,7749906.0342854457,1304567.515771383,15811358.291149164,1330789.3228383884,96970692.950974062,6787690.9411371984,9597794.9907679986,4154474.1174324332,16784075.434427034,5650638.7295904336,2853572.55844317,15851595.562151812,24742899.618376959,0,22270792.853564411,16495233.906873375,12116499.087957898,19886204.128110893,35535117.068924323,4681365.4225582909,123850519.57611929,25469124.626942463,0,19485790.523958009,39361296.858395182,67914637.621089339,71939822.241070986,27035989.009667613,48034589.257630423,248313804.54316986,24626778.803130709,28133758.577776045,0,21524435.343892001,43479359.394661859,75020011.355539486,79466319.3456361,29864551.642453004,53060070.079017922,274292922.54341871,27203284.743545849]
[106,{"$f":"NPV(#REF!,$G115:$CJ115)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,6272771.4178459849,0,0,0,0,0,2027688.1452234834,7244429.0572680356,1056430.8651243302,0,2201613.0545840608,0,0,0,6946424.5870643994,7015888.8329350445,3543023.860632197,0,3614238.6402309034,2433587.3510888093,28266117.082896523,6206256.142114237,0,1266200.3781141462,1278862.3818952877,15499812.068570891,3913702.5473141484,0,5323157.2913535535,13440972.160667721,19005534.635184154,16453362.841316568,6924123.5290540559,18182748.387295954,7063298.4119880423,49133930.937211767,4323162.4260414029,54487916.999351539,5880077.3210731121,26724951.424277291,14995667.188066704,21203873.40392632,0,7725025.4497661572,10923185.985969346,53586029.536883906,41387327.518781506,9646430.9524544589,47327079.373915575,42641404.929928117,29816182.370234344,25095286.828280579,20276991.757250708,94859489.075073287,8618566.3714881018,15668553.663365372,45717357.688886069,10655661.061332678,52278539.007519394,47102639.344217017,32935614.741456363,27720809.074059106,22398413.73183975,104783890.43752837,9520259.1032707207,17307831.049746174]
[107,{"$f":"NPV(#REF!,$G116:$CJ116)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7317898.2451723926,933751.55223555362,0,0,0,1013844.0726117417,6209510.6205154583,0,1078390.4635898953,0,0,0,0,1157737.4311774001,2338629.6109783482,1181007.9535440658,0,2409492.4268206027,2433587.3510888093,0,6206256.142114237,2507327.4814141509,3798601.1343424385,3836587.1456858627,0,5218270.0630855318,3952839.5727872909,5323157.2913535535,18817361.024934806,2715076.3764548791,13711135.70109714,8308948.2348648664,82725343.549935147,4237979.047192825,2853572.55844317,4323162.4260414029,27653828.985244837,7350096.6513413899,23971679.630103584,32990467.81374675,19689311.017931584,30594160.197093688,23175076.349298473,14044096.267674875,19142182.202061325,25469124.626942463,6430953.9683029735,4871447.6309895022,14760486.321898194,19877454.913489562,16730191.21885372,11828245.191729579,49989714.746889539,18960846.017273825,68910958.292852119,28133758.577776045,7103774.040888452,5381108.8359730002,16304759.772998199,21957076.49430424,18480539.382706072,13065741.343573188,55219744.952408947,20944570.027195588,76120569.213573202]
[108,{"$f":"NPV(#REF!,$G117:$CJ117)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,6403160.964525843,0,0,0,0,0,6209510.6205154583,1056430.8651243302,1078390.4635898953,15411291.382088427,0,3404776.2901011663,5731373.4216702972,2315474.8623548001,0,0,0,7228477.2804618068,8517555.7288108319,0,3723753.6852685418,11465500.42827216,0,11509761.43705759,72332456.319997489,3913702.5473141484,27669877.009511039,1330789.3228383884,1344097.2160667721,4072614.5646823184,9597794.9907679986,19387545.881351355,53556850.870387979,38141811.424735427,4280358.8376647551,14410541.420138011,0,13230173.972414501,23755512.37713537,5998266.8752266821,18174748.631936848,0,6180020.3598129256,1560455.1408527638,33326719.432421759,36611866.651229791,20900600.396984663,34100133.416926518,14760486.321898194,61288819.31659282,5019057.3656561151,91738499.903752759,25599702.093529027,68948530.971904814,17409504.070405968,40442277.955553062,23087265.632887468,37667761.851811007,16304759.772998199,67700985.857438087,5544161.8148118202,101336376.74571896,28277997.33644769,76162072.826165766,19230923.388606861]
[109,{"$f":"NPV(#REF!,$G118:$CJ118)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,5394986.6940191118,0,0,1867503.1044711072,953161.06574998295,0,1986397.7045288715,0,1034918.4367525765,0,1078390.4635898953,5504032.6364601525,0,1134925.4300337222,0,0,0,1181007.9535440658,11928180.330795066,0,3650381.0266332137,1228961.6122998488,0,6268318.703535378,1266200.3781141462,0,2583302.0114284819,6522837.5788569143,3952839.5727872909,29277365.102444544,1344097.2160667721,1357538.1882274395,26051157.832084566,18002721.175540544,4196018.8586067585,1412659.6823976084,4280358.8376647551,14410541.420138011,5821858.7337357551,5880077.3210731121,22270792.853564411,4498700.1564200111,6058249.5439789491,0,37305066.669155598,199116481.25655013,20488775.99939679,33428226.072861984,176882042.7521978,27604869.908940513,6560216.1430658642,13251636.608993042,36806420.68147818,40800002.012563713,10239880.837411609,8618566.3714881018,41782809.768974319,36925558.13333106,195387818.01200831,30492950.070513669,7246559.8991103107,14638050.996202828,40657186.641953357,45068584.939899549,11311198.934579074,9520259.1032707207,46154216.132656462]
[110,{"$f":"NPV(#REF!,$G119:$CJ119)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,842474.08330860967,859986.24922296393,0,10753322.430593116,0,1867503.1044711072,0,1945948.0738457839,0,0,0,1056430.8651243302,7548733.2451292668,3302419.5818760912,1123688.5445878438,0,1146274.6843340595,3473212.2935321997,3507944.4164675223,0,17892270.496192601,0,0,4915846.4491993953,0,0,12662003.781141464,3836587.1456858627,1291651.0057142409,15654810.189256594,6588065.9546454856,6653946.6141919419,9408680.512467403,9502767.317592077,21937817.121755425,6924123.5290540559,8392037.7172135171,11301277.459180867,0,7205270.7100690054,17465576.201207265,5880077.3210731121,14847195.235709606,10496967.031646693,6058249.5439789491,0,10815035.62967262,0,7880298.4613064574,19101843.470206846,4823215.4762272295,69824082.710849538,14760486.321898194,53006546.435972169,6692076.4875414874,8448746.5655211285,13653174.449882146,49987684.954630993,87300993.456582457,21100318.933332033,5327830.5306663392,77129226.648946345,16304759.772998199,58552203.984811313,7392215.7530824281,9332672.3882665634,15081598.579438766,55217502.798970185,96434608.942519799]
[111,{"$f":"NPV(#REF!,$G120:$CJ120)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4055376.2904469669,0,0,2156780.9271797906,2201613.0545840608,8989508.3567027505,7944478.0102360556,5731373.4216702972,9261899.4494192004,2338629.6109783482,0,5964090.1653975332,1204746.2134103014,3650381.0266332137,2457923.2245996976,0,1253663.7407070755,1266200.3781141462,0,71040805.314283252,3913702.5473141484,1317613.1909290971,6653946.6141919419,1344097.2160667721,19005534.635184154,9597794.9907679986,0,9790710.6700824369,15539256.506373694,7133931.396107926,10087378.994096607,7277323.4171696948,34024471.579315461,7423597.6178548029,14995667.188066704,0,6118832.0394187374,179700085.93707222,15604551.408527639,31521193.84522583,38203686.940413691,4823215.4762272295,21109606.400954511,11480378.250365261,28159727.794110212,38479439.803363554,6758997.2524169032,17066468.062352683,29303125.663059544,53969462.618258499,42200637.866664067,5327830.5306663392,23318138.289216336,12681479.823443042,31105858.366931006,42505240.580223963,7466137.9106132509,18851998.224298459,32368880.951120447,59615862.504681267]
[112,{"$f":"NPV(#REF!,$G121:$CJ121)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,0,0,0,933751.55223555362,0,0,1986397.7045288715,2027688.1452234834,0,0,3235171.3907696856,0,17979016.713405501,1134925.4300337222,2292549.368668119,1157737.4311774001,1169314.8054891741,4724031.8141762633,2385636.0661590132,3614238.6402309034,0,0,8688758.5989599321,1253663.7407070755,3798601.1343424385,0,2583302.0114284819,2609135.0315427659,6588065.9546454856,6653946.6141919419,5376388.8642670885,4072614.5646823184,17824476.41142628,13848247.058108112,9790710.6700824369,2825319.3647952168,5707145.1168863401,18733703.846179411,20376505.568075143,5880077.3210731121,7423597.6178548029,0,7572811.929973687,0,3090010.1799064628,1560455.1408527638,31521193.84522583,11142742.024287328,3215476.9841514868,159165072.65576178,11480378.250365261,4969363.7283723904,46844535.41279041,23656490.383459158,156331478.07458901,60329964.600416712,24373305.698568355,12308519.37777702,3551887.020444226,175817260.84823635,12681479.823443042,5489269.1235760599,51745510.271576993,26131482.687146377,172687209.57942763,66641813.722895041,26923292.744049605]
[113,{"$f":"NPV(#REF!,$G122:$CJ122)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,0,0,993198.85226443573,0,0,1056430.8651243302,1078390.4635898953,0,10113196.901290594,6809552.5802023327,0,0,0,3543023.860632197,0,32703552.392617639,8517555.7288108319,0,7447507.3705370836,1253663.7407070755,2532400.7562282924,0,5166604.0228569638,0,0,0,6720486.0803338606,2715076.3764548791,24680044.261974853,0,8392037.7172135171,11301277.459180867,8560717.6753295101,14410541.420138011,0,10290135.311877945,8908317.1414257623,14995667.188066704,6058249.5439789491,48950656.315349899,18540061.079438776,18725461.690233164,7880298.4613064574,20693663.759390753,29173371.016777221,27604869.908940513,32801080.715329319,29816182.370234344,0,11828245.191729579,29012995.705999557,5171139.8228928605,20891404.88448716,22858678.844443034,32225551.097962093,30492950.070513669,36232799.495551549,32935614.741456363,0,13065741.343573188,32048396.98130738,5712155.4619624317,23077108.066328231]
[114,{"$f":"NPV(#REF!,$G123:$CJ123)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,2801254.656706661,953161.06574998295,972974.03692289197,2979596.556793307,5069220.3630587086,0,2112861.7302486603,0,2201613.0545840608,0,2269850.8600674444,5731373.4216702972,0,5846574.0274458714,0,0,25299670.481616326,2433587.3510888093,3686884.836899546,0,1253663.7407070755,3798601.1343424385,8952036.6732670143,1291651.0057142409,15654810.189256594,0,6653946.6141919419,1344097.2160667721,19005534.635184154,8226681.4206582839,18002721.175540544,18182748.387295954,12713937.141578477,15694649.071437437,14410541.420138011,13099182.150905449,0,23755512.37713537,2999133.437613341,0,160232533.05787155,29355096.709111396,4681365.4225582909,40977551.99879358,4775460.8675517114,54663108.730575271,3247631.7539930018,6560216.1430658642,24846818.641861957,33460382.437707439,20276991.757250708,56319344.605763853,12065992.920083342,48746611.397136711,5275079.7333330084,60382079.347551838,3587405.8906486672,7246559.8991103107,27446345.617880303,36961078.765412144,22398413.73183975,62211594.140184917,13328362.744579008,53846585.48809921]
[115,{"$f":"NPV(#REF!,$G124:$CJ124)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,0,10753322.430593116,0,0,2859483.1972499485,0,0,0,0,0,2156780.9271797906,3302419.5818760912,0,3404776.2901011663,0,0,5846574.0274458714,0,16699452.463113092,1204746.2134103014,0,3686884.836899546,1241251.2284228473,3760991.2221212266,11395803.403027317,0,0,0,5270452.7637163885,13307893.228383884,8064583.2964006318,1357538.1882274395,12340022.130987426,19387545.881351355,18182748.387295954,24015214.600759342,15694649.071437437,7205270.7100690054,4366394.0503018163,4410057.9908048334,10393036.664996725,16495233.906873375,7572811.929973687,0,10815035.62967262,35890468.23961357,20488775.99939679,9550921.7351034228,3215476.9841514868,361824802.94870484,91843026.002922088,35026717.060338229,5019057.3656561151,20276991.757250708,15359821.256117415,60329964.600416712,13927603.256324774,10550159.466666017,3551887.020444226,399679682.85968852,101451838.58754434,38691286.645367727,5544161.8148118202,22398413.73183975,16966798.401868615,66641813.722895041,15384738.710885489]
[116,{"$f":"NPV(#REF!,$G125:$CJ125)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,0,0,1013844.0726117417,0,3169292.5953729902,0,5504032.6364601525,0,0,0,3473212.2935321997,22216981.304294307,0,3578454.0992385196,3614238.6402309034,0,3686884.836899546,0,8775646.1849495284,5064801.5124565847,0,7749906.0342854457,6522837.5788569143,36893169.346014716,22623418.488252599,17473263.808868036,16290458.258729273,1371113.5701097141,6924123.5290540559,6993364.7643445982,79520293.66224879,71339313.961079255,43231624.260414034,17465576.201207265,11760154.642146224,25240231.900706328,7497833.5940333521,10601936.70196316,12237664.078837475,42165026.449276075,0,11032417.84582904,0,14469646.42868169,4871447.6309895022,26240864.572263457,16564545.761241302,238850747.81948587,27035989.009667613,74131248.717226207,5171139.8228928605,27855206.512649547,0,15983491.591999019,5381108.8359730002,28986239.596441243,18297563.745253537,263839820.71241617,29864551.642453004,81887017.517409027,5712155.4619624317,30769477.421770979]
[117,{"$f":"NPV(#REF!,$G126:$CJ126)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,0,0,914737.28064654907,0,953161.06574998295,0,0,4055376.2904469669,5174592.1837628828,1056430.8651243302,0,0,0,0,0,10419636.8805966,0,0,0,28913909.121847227,0,4915846.4491993953,0,5014654.9628283018,0,3836587.1456858627,3874953.0171427228,14350242.673485212,7905679.1455745818,7984735.9370303294,1344097.2160667721,5430152.7529097581,9597794.9907679986,26311669.410405412,0,14126596.823976085,14267862.792215852,0,0,8820115.9816096667,23755512.37713537,0,10601936.70196316,0,12360040.719625851,10923185.985969346,15990062.817543143,9550921.7351034228,30547031.349439122,42219212.801909022,22960756.500730522,53006546.435972169,208947926.71937913,64210473.897960573,5119940.4187058043,0,64922111.269626781,10550159.466666017,33742926.694220148,46636276.578432672,25362959.646886084,58552203.984811313,230808502.91302526,70928310.150825873,5655599.4672895372,0,71714400.536837861]
[118,{"$f":"NPV(#REF!,$G127:$CJ127)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,4517124.2606157279,12545542.83569197,0,0,953161.06574998295,972974.03692289197,1986397.7045288715,5069220.3630587086,0,0,6470342.7815393712,0,1123688.5445878438,0,20632944.318013072,3473212.2935321997,1169314.8054891741,17715119.303160988,5964090.1653975332,0,9734349.4043552373,3686884.836899546,0,0,3798601.1343424385,2557724.7637905753,2583302.0114284819,0,2635226.3818581942,14638682.551222272,1344097.2160667721,1357538.1882274395,4113340.7103291419,19387545.881351355,2797345.9057378392,5650638.7295904336,15694649.071437437,7205270.7100690054,55943381.682785481,5880077.3210731121,8908317.1414257623,22493500.782100059,16660186.245942112,21415912.137965579,10815035.62967262,3120910.2817055276,18912716.307135496,70040092.724091783,32154769.841514867,22733422.277951013,11480378.250365261,61288819.31659282,10038114.73131223,6758997.2524169032,18773114.868587952,8618566.3714881018,27855206.512649547,77367836.08888413,35518870.204442263,25111841.234540671,12681479.823443042,67700985.857438087,11088323.62962364,7466137.9106132509,20737198.046728306,9520259.1032707207,30769477.421770979]
[119,{"$f":"NPV(#REF!,$G128:$CJ128)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,4480551.0127471322,914737.28064654907,933751.55223555362,0,0,0,4055376.2904469669,1034918.4367525765,1056430.8651243302,0,0,0,0,1146274.6843340595,0,3507944.4164675223,10629071.581896592,16699452.463113092,0,7300762.0532664275,6144808.0614992445,6206256.142114237,6268318.703535378,6331001.8905707318,76731742.91371727,0,15654810.189256594,15811358.291149164,7984735.9370303294,4032291.6482003159,4072614.5646823184,1371113.5701097141,0,13986729.528689196,16951916.1887713,0,10087378.994096607,21831970.251509085,2940038.660536556,4454158.5707128812,19494367.344486713,6058249.5439789491,4589124.0295640528,3090010.1799064628,21846371.971938692,0,4775460.8675517114,4823215.4762272295,48950895.25091207,0,21533909.489613693,20076229.46262446,15207743.817938032,155089084.65939349,10342279.645785721,34819008.140811935,5275079.7333330084,5327830.5306663392,54072241.952843718,0,23786832.868829593,22176647.259247281,16798810.298879813,171314834.32453746,11424310.923924863,38461846.777213722]
[120,{"$f":"NPV(#REF!,$G129:$CJ129)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,0,972974.03692289197,0,1013844.0726117417,9314265.9307731893,8451446.9209946413,1078390.4635898953,0,0,3404776.2901011663,0,0,1169314.8054891741,0,2385636.0661590132,7228477.2804618068,0,3686884.836899546,0,10029309.925656604,2532400.7562282924,3836587.1456858627,1291651.0057142409,0,1317613.1909290971,14638682.551222272,5376388.8642670885,19005534.635184154,8226681.4206582839,2769649.4116216223,13986729.528689196,16951916.1887713,0,99432735.798952267,16010111.517773328,10290135.311877945,26724951.424277291,2999133.437613341,7572811.929973687,9178248.0591281056,29355096.709111396,26527737.394496985,19142182.202061325,22285484.048574656,46624416.270196557,38971581.047916017,3280108.0715329321,9938727.4567447808,6692076.4875414874,42243732.827605642,0,24131985.840166684,22632355.291527756,24617038.755554039,51502361.796441279,43048870.687784001,3623279.9495551554,10978538.24715212,7392215.7530824281,46663361.941332817,0,26656725.489158016,25000200.405188918]
[121,{"$f":"NPV(#REF!,$G130:$CJ130)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,0,0,0,933751.55223555362,0,972974.03692289197,0,6083064.4356704503,2069836.873505153,0,3235171.3907696856,0,8989508.3567027505,0,2292549.368668119,0,18709036.887826785,0,0,7228477.2804618068,14601524.106532855,0,0,10211836.687565085,1266200.3781141462,1278862.3818952877,1291651.0057142409,0,27669877.009511039,5323157.2913535535,0,1357538.1882274395,101861657.85083599,6924123.5290540559,20980094.293033794,53681067.931109123,5707145.1168863401,4323162.4260414029,4366394.0503018163,0,122395502.69173172,19494367.344486713,12116499.087957898,10707956.068982789,20085066.169392008,32769557.957908038,15760596.922612915,313247090.21329904,66385434.493951119,50338292.186891526,42641404.929928117,9938727.4567447808,41825478.047134295,38864234.201397188,52906050.993293315,13789706.194380963,43523760.176014915,346019666.57028979,73330819.747054592,55604791.305054337,47102639.344217017,10978538.24715212,46201348.456765175,42930292.98602619,58441194.495325223,15232414.565233152,48077308.471517153]
[122,{"$f":"NPV(#REF!,$G131:$CJ131)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,0,0,933751.55223555362,2859483.1972499485,0,0,0,0,1056430.8651243302,0,0,1123688.5445878438,5674627.1501686107,0,0,9354518.4439133927,0,5964090.1653975332,0,4867174.7021776186,1228961.6122998488,9930009.8273827787,46385558.4061618,11395803.403027317,14067486.200848166,6458255.0285712052,0,1317613.1909290971,7984735.9370303294,10752777.728534177,1357538.1882274395,0,18002721.175540544,20980094.293033794,7063298.4119880423,2853572.55844317,12969487.278124209,17465576.201207265,2940038.660536556,8908317.1414257623,70697964.709403038,18174748.631936848,0,30900101.799064629,3120910.2817055276,19142182.202061325,30244585.494494174,35370246.825666353,8119079.3849825049,8200270.1788323298,8282272.8806206509,11711133.853197603,11828245.191729579,158038124.88082427,29303125.663059544,15668553.663365372,33408838.311109051,39070757.224886492,8968514.7266216688,9058199.8738878872,9148781.8726267684,12936377.567894248,13065741.343573188,174572409.40185744,32368880.951120447,17307831.049746174]
[123,{"$f":"NPV(#REF!,$G132:$CJ132)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,896110.20254942647,0,2801254.656706661,0,0,0,4055376.2904469669,2069836.873505153,10564308.651243303,2156780.9271797906,2201613.0545840608,0,0,0,3473212.2935321997,1169314.8054891741,0,17892270.496192601,0,0,1228961.6122998488,0,1253663.7407070755,0,0,0,0,0,0,6720486.0803338606,6787690.9411371984,13711135.70109714,4154474.1174324332,6993364.7643445982,4237979.047192825,8560717.6753295101,4323162.4260414029,13099182.150905449,2940038.660536556,13362475.712138645,0,0,12237664.078837475,4635015.2698596939,20285916.831085928,20488775.99939679,20693663.759390753,46624416.270196557,24357238.154947516,85282809.859856233,19877454.913489562,82465102.315080836,18587242.444146484,15359821.256117415,49987684.954630993,50487561.804177307,22858678.844443034,51502361.796441279,26905544.179865006,94205278.688434035,21957076.49430424,91092776.591537058,20531879.25418644,16966798.401868615,55217502.798970185,55769677.826959901]
[124,{"$f":"NPV(#REF!,$G133:$CJ133)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,0,914737.28064654907,0,0,1945948.0738457839,0,0,0,2112861.7302486603,0,0,21350082.34716903,1134925.4300337222,0,11577374.311774001,3507944.4164675223,0,2385636.0661590132,25299670.481616326,8517555.7288108319,1228961.6122998488,1241251.2284228473,0,5064801.5124565847,0,3874953.0171427228,18263945.22079936,15811358.291149164,1330789.3228383884,0,21720611.011639033,5484454.2804388562,8308948.2348648664,9790710.6700824369,5650638.7295904336,1426786.279221585,4323162.4260414029,11643717.46747151,10290135.311877945,14847195.235709606,7497833.5940333521,9087374.3159684241,10707956.068982789,15450050.899532314,81143667.324343711,9456358.1535677481,7959101.4459195202,29173371.016777221,9742895.2619790044,21320702.464964058,39754909.826979123,46844535.41279041,11828245.191729579,32426289.318470094,22408272.565869063,31337107.326730743,8791799.5555550139,32225551.097962093,10762217.671946,23551319.672108509,43914152.988608479,51745510.271576993,13065741.343573188,35818796.626167074,24752673.668503873,34615662.099492349]
[125,{"$f":"NPV(#REF!,$G134:$CJ134)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5394986.6940191118,896110.20254942647,7317898.2451723926,0,953161.06574998295,972974.03692289197,1986397.7045288715,1013844.0726117417,0,0,3235171.3907696856,0,0,6809552.5802023327,9170197.4746724758,0,22216981.304294307,7086047.721264394,0,0,4867174.7021776186,0,6206256.142114237,11465500.42827216,10129603.024913169,0,14396218.568174113,5218270.0630855318,6588065.9546454856,9315525.2598687187,1344097.2160667721,21720611.011639033,8226681.4206582839,12463422.3522973,16784075.434427034,12713937.141578477,8560717.6753295101,8646324.8520828057,0,5880077.3210731121,1484719.5235709606,4498700.1564200111,1514562.3859947373,9178248.0591281056,20085066.169392008,25194476.209016327,31521193.84522583,0,48232154.762272306,25981054.031944014,247264876.77146244,19877454.913489562,21749248.584509831,32105236.948980287,5119940.4187058043,93331480.281925589,22632355.291527756,0,53278305.306663401,28699247.125189338,273134253.71883249,21957076.49430424,24024701.19751789,35464155.075412937,5655599.4672895372,103096018.11679459,25000200.405188918]
[126,{"$f":"NPV(#REF!,$G135:$CJ135)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,0,0,6810818.2584602442,0,0,0,0,0,0,0,0,0,1157737.4311774001,3507944.4164675223,7086047.721264394,9542544.2646360528,3614238.6402309034,0,6144808.0614992445,0,1253663.7407070755,0,0,6458255.0285712052,3913702.5473141484,3952839.5727872909,0,0,5430152.7529097581,116171674.04603949,19387545.881351355,20980094.293033794,24220890.324742813,1426786.279221585,4323162.4260414029,71741585.296471059,10290135.311877945,40519761.642352372,8997400.3128400221,19689311.017931584,6118832.0394187374,13905045.809579084,12483641.12682211,18912716.307135496,4775460.8675517114,33762508.333590612,50338292.186891526,8200270.1788323298,36442000.674730867,26768305.95016595,21966741.070354935,25599702.093529027,15513419.468678584,24373305.698568355,5275079.7333330084,37294813.714664377,55604791.305054337,9058199.8738878872,40254640.23955778,29568863.012329713,24264948.209493063,28277997.33644769,17136466.385887299,26923292.744049605]
[127,{"$f":"NPV(#REF!,$G136:$CJ136)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,3301274.0921752374,0,0,0,0,0,0,1906322.1314999659,1945948.0738457839,0,0,1034918.4367525765,0,0,3302419.5818760912,0,0,0,1157737.4311774001,0,4724031.8141762633,0,4818984.8536412055,0,0,0,1253663.7407070755,2532400.7562282924,2557724.7637905753,14208161.062856652,5218270.0630855318,17128971.482078262,60079275.363506123,5376388.8642670885,13575381.882274397,9597794.9907679986,66673208.978591092,9790710.6700824369,25427874.283156954,0,99432735.798952267,8732788.1006036326,8820115.9816096667,111570131.52081516,17994800.625680044,0,9178248.0591281056,29355096.709111396,17392200.504752509,34673313.229748413,22285484.048574656,43408939.286045067,40595396.92491252,34441134.751095787,24846818.641861957,8365095.6094268598,15207743.817938032,3413293.6124705365,24131985.840166684,48746611.397136711,24617038.755554039,47950474.77599705,44842573.63310834,38044439.470329128,27446345.617880303,9240269.6913530361,16798810.298879813,3770399.6448596916,26656725.489158016,53846585.48809921]
[128,{"$f":"NPV(#REF!,$G137:$CJ137)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4480551.0127471322,0,0,0,0,2979596.556793307,0,0,3169292.5953729902,2156780.9271797906,2201613.0545840608,17979016.713405501,0,5731373.4216702972,0,4677259.2219566964,7086047.721264394,8349726.2315565459,1204746.2134103014,0,0,6206256.142114237,0,0,8952036.6732670143,2583302.0114284819,30005052.862741806,25034650.627652843,5323157.2913535535,6720486.0803338606,0,1371113.5701097141,9693772.9406756777,6993364.7643445982,8475958.09438565,15694649.071437437,18733703.846179411,17465576.201207265,22050289.95402417,19301353.806422487,16495233.906873375,6058249.5439789491,52010072.335059263,15450050.899532314,20285916.831085928,23640895.383919373,9550921.7351034228,46624416.270196557,1623815.8769965009,16400540.35766466,128029344.28498398,116656232.76681598,13517994.504833806,18773114.868587952,13789706.194380963,53969462.618258499,10550159.466666017,51502361.796441279,1793702.9453243336,18116399.747775774,141424046.39908192,128861055.78134449,14932275.821226502,20737198.046728306,15232414.565233152,59615862.504681267]
[129,{"$f":"NPV(#REF!,$G138:$CJ138)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,0,0,1829474.5612930981,0,0,0,1986397.7045288715,4055376.2904469669,0,2112861.7302486603,4313561.8543595811,0,1123688.5445878438,0,5731373.4216702972,1157737.4311774001,3507944.4164675223,0,0,0,4867174.7021776186,2457923.2245996976,0,7521982.4442424532,1266200.3781141462,3836587.1456858627,24541369.108570579,15654810.189256594,0,5323157.2913535535,1344097.2160667721,6787690.9411371984,0,11078597.646486489,13986729.528689196,76694974.297453567,8560717.6753295101,12969487.278124209,1455464.6834339388,7350096.6513413899,5938878.0942838425,14995667.188066704,3029124.7719894745,10707956.068982789,0,24967282.253644221,4728179.0767838741,12734562.313471232,6430953.9683029735,334661654.2116574,41001350.894161649,29816182.370234344,5019057.3656561151,15207743.817938032,20479761.674823217,12065992.920083342,13927603.256324774,14066879.288888022,7103774.040888452,369674667.76891059,45290999.369439438,32935614.741456363,5544161.8148118202,16798810.298879813,22622397.869158149,13328362.744579008,15384738.710885489]
[130,{"$f":"NPV(#REF!,$G139:$CJ139)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B139-C139","v":{"$error":"#REF!"}},{"$f":"B139/C139","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,10534349.200840613,0,4573686.4032327449,2801254.656706661,0,7783792.2953831358,0,2027688.1452234834,0,0,0,2201613.0545840608,3371065.6337635312,0,2292549.368668119,4630949.7247096002,5846574.0274458714,7086047.721264394,17892270.496192601,3614238.6402309034,13384730.430988451,1228961.6122998488,0,7521982.4442424532,6331001.8905707318,0,0,5218270.0630855318,6588065.9546454856,3992367.9685151647,1344097.2160667721,6787690.9411371984,1371113.5701097141,5539298.8232432446,16784075.434427034,1412659.6823976084,12841076.512994265,7205270.7100690054,55943381.682785481,4410057.9908048334,31395277.247966688,22493500.782100059,0,0,3090010.1799064628,10923185.985969346,9456358.1535677481,20693663.759390753,20900600.396984663,144077891.88072288,41001350.894161649,31472636.946358472,3346038.2437707437,15207743.817938032,5119940.4187058043,27579412.388761926,24373305.698568355,22858678.844443034,23087265.632887468,159151627.15404981,45290999.369439438,34765371.115981713,3696107.8765412141,16798810.298879813,5655599.4672895372,30464829.130466305,26923292.744049605]
[{"$f":"A139+1","v":131},{"$f":"NPV(#REF!,$G140:$CJ140)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3511449.7336135381,7168881.6203954117,0,0,0,0,2979596.556793307,0,0,3169292.5953729902,3235171.3907696856,2201613.0545840608,0,0,0,3473212.2935321997,1169314.8054891741,8267055.6748084603,0,4818984.8536412055,0,0,0,1253663.7407070755,1266200.3781141462,76731742.91371727,7749906.0342854457,27395917.831199039,1317613.1909290971,14638682.551222272,5376388.8642670885,19005534.635184154,6855567.85054857,22157195.292972978,16784075.434427034,5650638.7295904336,5707145.1168863401,10087378.994096607,5821858.7337357551,1470019.330268278,35633268.565703049,34490034.532553419,34834934.877878956,50480364.325204581,7725025.4497661572,15604551.408527639,139381650.60377994,7959101.4459195202,14469646.42868169,119247815.84377757,6560216.1430658642,66258183.044965208,33460382.437707439,21966741.070354935,25599702.093529027,32750552.211654786,57451363.432339698,8791799.5555550139,15983491.591999019,131723775.78799747,7246559.8991103107,73190254.981014147,36961078.765412144,24264948.209493063,28277997.33644769,36176984.592428736,63462047.182402648]
[132,{"$f":"NPV(#REF!,$G141:$CJ141)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,9147372.8064654898,0,0,0,3972795.4090577429,2027688.1452234834,0,3169292.5953729902,3235171.3907696856,1100806.5272920304,3371065.6337635312,0,0,5788687.1558870003,19878351.69331596,7086047.721264394,0,0,15818317.78207726,3686884.836899546,2482502.4568456947,2507327.4814141509,5064801.5124565847,0,2583302.0114284819,5218270.0630855318,5270452.7637163885,7984735.9370303294,12096874.944600949,8145229.1293646367,8226681.4206582839,0,16784075.434427034,11301277.459180867,8560717.6753295101,5764216.5680552041,173467986.52324986,7350096.6513413899,7423597.6178548029,13496100.469260035,68155307.369763181,0,183015040.62727401,0,1576059.6922612914,9550921.7351034228,11254169.444530204,6495263.5079860035,22960756.500730522,4969363.7283723904,0,69525740.335316658,60478074.267344065,60329964.600416712,5222851.2211217899,10550159.466666017,12431604.571554791,7174811.7812973345,25362959.646886084,5489269.1235760599,0,76799671.059984997,66805418.937970273,66641813.722895041,5769277.0165820578]
[133,{"$f":"NPV(#REF!,$G142:$CJ142)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,4573686.4032327449,0,953161.06574998295,1945948.0738457839,993198.85226443573,0,0,2112861.7302486603,2156780.9271797906,5504032.6364601525,17979016.713405501,0,20632944.318013072,9261899.4494192004,9354518.4439133927,1181007.9535440658,5964090.1653975332,2409492.4268206027,13384730.430988451,0,0,0,2532400.7562282924,8952036.6732670143,0,3913702.5473141484,0,7984735.9370303294,2688194.4321335442,8145229.1293646367,8226681.4206582839,5539298.8232432446,2797345.9057378392,22602554.918361735,5707145.1168863401,5764216.5680552041,65099985.591580898,22050289.95402417,1484719.5235709606,2999133.437613341,64052644.641301654,10707956.068982789,30900101.799064629,4681365.4225582909,55162089.229145199,4775460.8675517114,3215476.9841514868,25981054.031944014,13120432.286131728,56319455.588220425,5019057.3656561151,13517994.504833806,8533234.0311763417,15513419.468678584,17409504.070405968,5275079.7333330084,3551887.020444226,28699247.125189338,14493119.798220621,62211716.733862013,5544161.8148118202,14932275.821226502,9425999.1121492293,17136466.385887299,19230923.388606861]
[134,{"$f":"NPV(#REF!,$G143:$CJ143)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,933751.55223555362,2859483.1972499485,0,0,4055376.2904469669,2069836.873505153,0,0,3302419.5818760912,8989508.3567027505,0,5731373.4216702972,10419636.8805966,1169314.8054891741,8267055.6748084603,2385636.0661590132,0,4867174.7021776186,0,1241251.2284228473,46385558.4061618,3798601.1343424385,2557724.7637905753,0,0,0,7984735.9370303294,9408680.512467403,10860305.505819516,101861657.85083599,0,18182748.387295954,1412659.6823976084,2853572.55844317,8646324.8520828057,10188252.784037571,14700193.30268278,20786073.329993449,2999133.437613341,69669869.755757913,7648540.049273422,9270030.5397193879,12483641.12682211,17336656.614874206,4775460.8675517114,67759094.826586068,22733422.277951013,1640054.0357664661,29816182.370234344,120002271.01058672,23656490.383459158,17066468.062352683,60329964.600416712,64922111.269626781,5275079.7333330084,74848195.343282878,25111841.234540671,1811639.9747775777,32935614.741456363,132557163.65788572,26131482.687146377,18851998.224298459,66641813.722895041,71714400.536837861]
[135,{"$f":"NPV(#REF!,$G144:$CJ144)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,0,2801254.656706661,0,0,0,1013844.0726117417,0,3169292.5953729902,0,2201613.0545840608,4494754.1783513753,2269850.8600674444,0,0,10523833.249402568,8267055.6748084603,7156908.1984770391,21685431.841385424,0,1228961.6122998488,3723753.6852685418,1253663.7407070755,6331001.8905707318,0,2583302.0114284819,0,0,2661578.6456767768,6720486.0803338606,0,17824476.41142628,19387545.881351355,9790710.6700824369,11301277.459180867,14267862.792215852,30262136.982289821,5821858.7337357551,1470019.330268278,8908317.1414257623,14995667.188066704,9087374.3159684241,59658612.384332687,20085066.169392008,224992539.33171767,19142182.202061325,313247090.21329904,20900600.396984663,27604869.908940513,26240864.572263457,23190364.065737821,82221519.643713325,81107967.02900283,27306348.899764292,86185663.714881018,24373305.698568355,346019666.57028979,23087265.632887468,30492950.070513669,28986239.596441243,25616589.243354946,90823709.783377737,89593654.927359,30163197.158877533,95202591.032707214,26923292.744049605]
[136,{"$f":"NPV(#REF!,$G145:$CJ145)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2688330.6076482791,0,0,1906322.1314999659,0,2979596.556793307,4055376.2904469669,0,11620739.516367633,1078390.4635898953,4403226.1091681216,2247377.0891756876,9079403.4402697776,1146274.6843340595,2315474.8623548001,7015888.8329350445,0,5964090.1653975332,3614238.6402309034,7300762.0532664275,27037155.470596675,3723753.6852685418,0,13928204.159255609,2557724.7637905753,1291651.0057142409,9131972.6103996802,33132167.234409135,7984735.9370303294,4032291.6482003159,5430152.7529097581,2742227.1402194281,0,22378767.245902713,25427874.283156954,2853572.55844317,21615812.130207017,26198364.301810898,22050289.95402417,31395277.247966688,32990467.81374675,19689311.017931584,9178248.0591281056,23175076.349298473,3120910.2817055276,7880298.4613064574,25469124.626942463,20900600.396984663,349985253.92765892,83642755.824089766,39754909.826979123,13384152.975082975,328465304.60479581,15359821.256117415,24131985.840166684,54729881.931955278,28133758.577776045,23087265.632887468,386601455.05615062,92393638.713656455,43914152.988608479,14784431.506164856,362830042.89638829,16966798.401868615,26656725.489158016,60455838.503180742]
[137,{"$f":"NPV(#REF!,$G146:$CJ146)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,0,0,0,0,0,5069220.3630587086,0,2112861.7302486603,0,0,10113196.901290594,0,1146274.6843340595,0,7015888.8329350445,0,0,6023731.0670515066,0,23350270.633697126,0,6268318.703535378,7597202.2686848771,6394311.9094764385,7749906.0342854457,5218270.0630855318,5270452.7637163885,1330789.3228383884,5376388.8642670885,5430152.7529097581,5484454.2804388562,18002721.175540544,13986729.528689196,22602554.918361735,0,12969487.278124209,26198364.301810898,27930367.275097277,13362475.712138645,10496967.031646693,18174748.631936848,30594160.197093688,13905045.809579084,0,6304238.7690451657,39795507.229597598,30547031.349439122,4871447.6309895022,39361296.858395182,66258183.044965208,38479439.803363554,72905238.961525112,148262497.43445241,253484944.36606276,58211782.74603647,43958997.777775072,33742926.694220148,5381108.8359730002,43479359.394661859,73190254.981014147,42505240.580223963,80532740.015291631,163774035.03481805,280005078.00538117,64302023.180902109]
[138,{"$f":"NPV(#REF!,$G147:$CJ147)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,0,0,0,0,2027688.1452234834,0,1056430.8651243302,0,0,0,0,0,10419636.8805966,0,0,3578454.0992385196,0,0,0,0,5014654.9628283018,7597202.2686848771,0,0,15654810.189256594,6588065.9546454856,13307893.228383884,0,10860305.505819516,8226681.4206582839,8308948.2348648664,1398672.9528689196,7063298.4119880423,4280358.8376647551,38908461.834372625,4366394.0503018163,4410057.9908048334,14847195.235709606,0,16660186.245942112,0,40170132.338784017,76462301.901785433,9456358.1535677481,0,3215476.9841514868,22733422.277951013,3280108.0715329321,18221000.337365434,10038114.73131223,328465304.60479581,148262497.43445241,1723713.2742976204,24626778.803130709,0,3551887.020444226,25111841.234540671,3623279.9495551554,20127320.11977889,11088323.62962364,362830042.89638829,163774035.03481805,1904051.820654144,27203284.743545849]
[139,{"$f":"NPV(#REF!,$G148:$CJ148)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,0,0,1906322.1314999659,972974.03692289197,3972795.4090577429,4055376.2904469669,0,0,1078390.4635898953,4403226.1091681216,0,0,0,2315474.8623548001,22216981.304294307,0,0,0,3650381.0266332137,0,0,1253663.7407070755,3798601.1343424385,0,0,5218270.0630855318,0,5323157.2913535535,1344097.2160667721,9502767.317592077,8226681.4206582839,6924123.5290540559,18182748.387295954,12713937.141578477,18548221.629880603,11528433.136110408,7277323.4171696948,5880077.3210731121,4454158.5707128812,26992200.93852007,37864059.649868436,12237664.078837475,20085066.169392008,25194476.209016327,4728179.0767838741,14326382.602655137,46624416.270196557,14614342.892968507,42641404.929928117,13492807.570719905,30114344.193936694,6758997.2524169032,46079463.76835224,25855699.114464309,68910958.292852119,15825239.199999025,51502361.796441279,16143326.507919002,47102639.344217017,14904453.776533019,33264970.888870925,7466137.9106132509,50900395.205605835,28560777.309812166,76120569.213573202]
[140,{"$f":"NPV(#REF!,$G149:$CJ149)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6739792.6664688773,0,0,0,0,0,3812644.2629999318,1945948.0738457839,993198.85226443573,0,0,0,0,0,0,1134925.4300337222,1146274.6843340595,2315474.8623548001,2338629.6109783482,1181007.9535440658,0,1204746.2134103014,3650381.0266332137,0,0,5014654.9628283018,7597202.2686848771,11509761.43705759,3874953.0171427228,3913702.5473141484,5270452.7637163885,29277365.102444544,1344097.2160667721,12217843.694046957,4113340.7103291419,2769649.4116216223,47758519.728227772,15539256.506373694,5707145.1168863401,8646324.8520828057,5821858.7337357551,26460347.944829002,5938878.0942838425,1499566.7188066705,12116499.087957898,6118832.0394187374,38625127.248830788,3120910.2817055276,18912716.307135496,22285484.048574656,3215476.9841514868,4871447.6309895022,42641404.929928117,16564545.761241302,77202462.278057218,13517994.504833806,22186408.481058486,29303125.663059544,30103103.128824573,24617038.755554039,3551887.020444226,5381108.8359730002,47102639.344217017,18297563.745253537,85279547.968565926,14932275.821226502,24507597.691587996,32368880.951120447,33252553.75963489]
[141,{"$f":"NPV(#REF!,$G150:$CJ150)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,0,0,0,13344254.920499761,0,0,0,1034918.4367525765,1056430.8651243302,0,0,4494754.1783513753,9079403.4402697776,1146274.6843340595,0,0,8267055.6748084603,0,4818984.8536412055,1216793.6755444047,0,3723753.6852685418,3760991.2221212266,10129603.024913169,1278862.3818952877,14208161.062856652,1304567.515771383,3952839.5727872909,60079275.363506123,9408680.512467403,10860305.505819516,1371113.5701097141,4154474.1174324332,8392037.7172135171,2825319.3647952168,8560717.6753295101,12969487.278124209,0,20580270.623755891,16331914.759280568,14995667.188066704,10601936.70196316,21415912.137965579,42165026.449276075,3120910.2817055276,31521193.84522583,22285484.048574656,176882042.7521978,6495263.5079860035,14760486.321898194,24846818.641861957,5019057.3656561151,6758997.2524169032,63145931.830704927,95055193.556223199,22632355.291527756,24617038.755554039,195387818.01200831,7174811.7812973345,16304759.772998199,27446345.617880303,5544161.8148118202,7466137.9106132509,69752393.429904297,105000069.93744871,25000200.405188918]
[142,{"$f":"NPV(#REF!,$G151:$CJ151)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,877862.43340338452,896110.20254942647,5488423.6838792935,0,0,0,0,4055376.2904469669,1034918.4367525765,20072186.437362272,0,2201613.0545840608,1123688.5445878438,1134925.4300337222,0,0,2338629.6109783482,8267055.6748084603,9542544.2646360528,3614238.6402309034,3650381.0266332137,0,0,1253663.7407070755,1266200.3781141462,7673174.2913717255,0,2609135.0315427659,2635226.3818581942,2661578.6456767768,0,2715076.3764548791,13711135.70109714,22157195.292972978,69933647.643445984,22602554.918361735,28535725.584431704,44672678.40242783,5821858.7337357551,5880077.3210731121,5938878.0942838425,31490901.094940078,9087374.3159684241,7648540.049273422,4635015.2698596939,23634021.068163563,49316782.24995169,7959101.4459195202,163551978.4967103,22733422.277951013,42641404.929928117,67914637.621089339,13384152.975082975,15207743.817938032,22186408.481058486,248313804.54316986,17409504.070405968,8791799.5555550139,180663134.10224378,25111841.234540671,47102639.344217017,75020011.355539486,14784431.506164856,16798810.298879813,24507597.691587996,274292922.54341871,19230923.388606861]
[143,{"$f":"NPV(#REF!,$G152:$CJ152)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5394986.6940191118,0,0,0,0,972974.03692289197,993198.85226443573,0,0,2112861.7302486603,4313561.8543595811,0,1123688.5445878438,0,12609021.527674654,8104162.0182418004,2338629.6109783482,1181007.9535440658,3578454.0992385196,3614238.6402309034,1216793.6755444047,1228961.6122998488,0,0,0,0,1291651.0057142409,3913702.5473141484,5270452.7637163885,1330789.3228383884,18817361.024934806,12217843.694046957,16453362.841316568,15233071.763918923,1398672.9528689196,4237979.047192825,17121435.35065902,12969487.278124209,13099182.150905449,20580270.623755891,5938878.0942838425,11996533.750453364,18174748.631936848,1529708.0098546844,12360040.719625851,1560455.1408527638,7880298.4613064574,55713710.121436641,30547031.349439122,27604869.908940513,3280108.0715329321,16564545.761241302,15057172.096968347,13517994.504833806,74131248.717226207,15513419.468678584,30103103.128824573,61542596.888885096,33742926.694220148,30492950.070513669,3623279.9495551554,18297563.745253537,16632485.444435462,14932275.821226502,81887017.517409027,17136466.385887299,33252553.75963489]
[144,{"$f":"NPV(#REF!,$G153:$CJ153)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,0,0,914737.28064654907,933751.55223555362,15250577.051999727,0,0,1013844.0726117417,0,1056430.8651243302,1078390.4635898953,0,0,1134925.4300337222,1146274.6843340595,2315474.8623548001,19878351.69331596,0,3578454.0992385196,2409492.4268206027,1216793.6755444047,4915846.4491993953,0,8775646.1849495284,10129603.024913169,6394311.9094764385,15499812.068570891,5218270.0630855318,0,1330789.3228383884,4032291.6482003159,6787690.9411371984,0,5539298.8232432446,19581421.340164874,0,2853572.55844317,10087378.994096607,17465576.201207265,0,4454158.5707128812,32990467.81374675,39378622.035863169,29064452.187238999,13905045.809579084,20285916.831085928,64618447.382712945,23877304.337758563,29173371.016777221,9742895.2619790044,34441134.751095787,13492807.570719905,111880758.07248998,43933482.14070987,0,6894853.0971904816,13927603.256324774,26375398.666665044,32225551.097962093,10762217.671946,38044439.470329128,14904453.776533019,123585960.77465068,48529896.418986127,0,7616207.2826165762,15384738.710885489]
[145,{"$f":"NPV(#REF!,$G154:$CJ154)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2688330.6076482791,0,0,953161.06574998295,0,993198.85226443573,1013844.0726117417,2069836.873505153,0,0,5504032.6364601525,1123688.5445878438,0,9170197.4746724758,0,19878351.69331596,3543023.860632197,0,0,15818317.78207726,3686884.836899546,1241251.2284228473,2507327.4814141509,3798601.1343424385,1278862.3818952877,11624859.051428169,0,3952839.5727872909,2661578.6456767768,6720486.0803338606,8145229.1293646367,13711135.70109714,8308948.2348648664,19581421.340164874,4237979.047192825,15694649.071437437,27380028.698262218,17465576.201207265,5880077.3210731121,2969439.0471419212,50985268.439426795,3029124.7719894745,143183027.61257818,3090010.1799064628,3120910.2817055276,18912716.307135496,11142742.024287328,43408939.286045067,1623815.8769965009,14760486.321898194,13251636.608993042,5019057.3656561151,52382228.706230998,29012995.705999557,5171139.8228928605,8704752.0352029838,12308519.37777702,47950474.77599705,1793702.9453243336,16304759.772998199,14638050.996202828,5544161.8148118202,57862568.80725269,32048396.98130738,5712155.4619624317,9615461.6943034306]
[146,{"$f":"NPV(#REF!,$G155:$CJ155)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1986397.7045288715,2027688.1452234834,0,4225723.4604973206,0,4403226.1091681216,25844836.525520407,3404776.2901011663,5731373.4216702972,0,0,9448063.6283525266,0,1204746.2134103014,0,0,2482502.4568456947,0,0,0,6458255.0285712052,5218270.0630855318,15811358.291149164,7984735.9370303294,1344097.2160667721,5430152.7529097581,26051157.832084566,18002721.175540544,19581421.340164874,15539256.506373694,21401794.188323777,43231624.260414034,1455464.6834339388,23520309.284292448,16331914.759280568,45205330.48970639,4543687.157984212,19886204.128110893,0,25194476.209016327,15760596.922612915,0,190212107.00761345,9742895.2619790044,44281458.965694577,3312909.1522482606,30114344.193936694,3379498.6262084516,64852578.636940189,60329964.600416712,50487561.804177307,0,210112501.9216935,10762217.671946,48914279.318994589,3659512.7490507071,33264970.888870925,3733068.9553066255,71637593.252334148,66641813.722895041,55769677.826959901]
[147,{"$f":"NPV(#REF!,$G156:$CJ156)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4480551.0127471322,0,0,3812644.2629999318,0,0,1013844.0726117417,0,5282154.3256216515,1078390.4635898953,0,0,0,0,2315474.8623548001,8185203.6384242186,0,9542544.2646360528,3614238.6402309034,12167936.755444048,6144808.0614992445,0,1253663.7407070755,3798601.1343424385,5115449.5275811506,1291651.0057142409,1304567.515771383,0,7984735.9370303294,9408680.512467403,1357538.1882274395,1371113.5701097141,15233071.763918923,12588056.575820277,1412659.6823976084,41792267.059872568,1441054.142013801,8732788.1006036326,4410057.9908048334,11877756.188567685,11996533.750453364,0,160232533.05787155,9270030.5397193879,20285916.831085928,52468901.63447427,23877304.337758563,48232154.762272306,12990527.015972007,21320702.464964058,13251636.608993042,120245853.68191685,20276991.757250708,42666170.15588171,5171139.8228928605,15668553.663365372,26375398.666665044,53278305.306663401,14349623.562594669,23551319.672108509,14638050.996202828,132826230.46600373,22398413.73183975,47129995.560746148,5712155.4619624317,17307831.049746174]
[148,{"$f":"NPV(#REF!,$G157:$CJ157)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4517124.2606157279,0,914737.28064654907,0,0,972974.03692289197,0,0,0,11620739.516367633,0,2201613.0545840608,2247377.0891756876,12484179.730370944,17194120.265010893,11577374.311774001,5846574.0274458714,0,0,0,0,0,4965004.9136913894,8775646.1849495284,5064801.5124565847,7673174.2913717255,7749906.0342854457,6522837.5788569143,17128971.482078262,9315525.2598687187,1344097.2160667721,13575381.882274397,17824476.41142628,9693772.9406756777,12588056.575820277,9888617.7767832596,2853572.55844317,11528433.136110408,1455464.6834339388,142406017.6045922,25456399.153674547,14995667.188066704,18174748.631936848,21415912.137965579,16995055.989485547,15604551.408527639,33097253.537487119,23877304.337758563,17685123.412833177,6495263.5079860035,21320702.464964058,4969363.7283723904,6692076.4875414874,11828245.191729579,29012995.705999557,253484944.36606276,73626863.304849222,26375398.666665044,19535378.612443246,7174811.7812973345,23551319.672108509,5489269.1235760599,7392215.7530824281,13065741.343573188,32048396.98130738,280005078.00538117,81329862.231162801]
[149,{"$f":"NPV(#REF!,$G158:$CJ158)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,10534349.200840613,2688330.6076482791,0,1867503.1044711072,0,0,993198.85226443573,0,0,3169292.5953729902,0,4403226.1091681216,0,1134925.4300337222,1146274.6843340595,1157737.4311774001,5846574.0274458714,0,9542544.2646360528,0,17035111.457621664,1228961.6122998488,0,6268318.703535378,10129603.024913169,1278862.3818952877,12916510.05714241,5218270.0630855318,0,2661578.6456767768,1344097.2160667721,0,17824476.41142628,9693772.9406756777,4196018.8586067585,18364575.871168908,19975007.90910219,8646324.8520828057,197814960.97866422,16598266.599228861,7423597.6178548029,5998266.8752266821,45436871.57984212,21415912.137965579,42165026.449276075,0,7880298.4613064574,51170009.807768904,0,27604869.908940513,1640054.0357664661,4969363.7283723904,208947926.71937913,6758997.2524169032,17066468.062352683,0,24373305.698568355,56523524.991169885,0,30492950.070513669,1811639.9747775777,5489269.1235760599,230808502.91302526,7466137.9106132509,18851998.224298459,0,26923292.744049605]
[150,{"$f":"NPV(#REF!,$G159:$CJ159)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,1792220.4050988529,0,0,0,7783792.2953831358,0,1013844.0726117417,1034918.4367525765,2112861.7302486603,0,0,4494754.1783513753,0,4585098.7373362379,0,0,3543023.860632197,3578454.0992385196,2409492.4268206027,0,0,0,6268318.703535378,1266200.3781141462,3836587.1456858627,1291651.0057142409,2609135.0315427659,38210782.536943816,11977103.905545495,5376388.8642670885,0,4113340.7103291419,22157195.292972978,18182748.387295954,5650638.7295904336,21401794.188323777,7205270.7100690054,1455464.6834339388,36964510.239852011,19301353.806422487,4498700.1564200111,3029124.7719894745,0,38625127.248830788,34330013.098760806,31521193.84522583,0,16077384.920757433,1623815.8769965009,16400540.35766466,38098455.250854991,6692076.4875414874,16897493.131042257,29012995.705999557,20684559.291571442,24373305.698568355,0,17759435.102221131,1793702.9453243336,18116399.747775774,42084396.614083126,7392215.7530824281,18665344.776533127,32048396.98130738,22848621.847849727,26923292.744049605]
[151,{"$f":"NPV(#REF!,$G160:$CJ160)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,859986.24922296393,0,0,0,0,0,1945948.0738457839,0,0,9314265.9307731893,11620739.516367633,2156780.9271797906,0,0,11349254.300337221,2292549.368668119,0,5846574.0274458714,0,3578454.0992385196,6023731.0670515066,3650381.0266332137,3686884.836899546,6206256.142114237,0,7597202.2686848771,0,2583302.0114284819,1304567.515771383,5270452.7637163885,14638682.551222272,13440972.160667721,0,4113340.7103291419,1384824.7058108111,6993364.7643445982,22602554.918361735,8560717.6753295101,4323162.4260414029,24742899.618376959,16598266.599228861,1484719.5235709606,0,18174748.631936848,12237664.078837475,13905045.809579084,14044096.267674875,4728179.0767838741,22285484.048574656,1607738.4920757434,27604869.908940513,4920162.1072993977,13492807.570719905,16730191.21885372,21966741.070354935,6826587.224941073,18960846.017273825,31844053.535865173,24617038.755554039,1775943.510222113,30492950.070513669,5434919.9243327323,14904453.776533019,18480539.382706072,24264948.209493063,7540799.2897193832,20944570.027195588,35175646.09849558]
[152,{"$f":"NPV(#REF!,$G161:$CJ161)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,3658949.1225861963,0,0,0,0,0,0,0,0,0,0,4539701.7201348888,1146274.6843340595,0,1169314.8054891741,0,0,0,0,0,0,0,1266200.3781141462,5115449.5275811506,15687869.573888354,0,0,0,5376388.8642670885,0,8226681.4206582839,15233071.763918923,0,24015214.600759342,15694649.071437437,7205270.7100690054,26198364.301810898,22050289.95402417,5938878.0942838425,14995667.188066704,10601936.70196316,13767372.088692158,15450050.899532314,1560455.1408527638,3152119.3845225829,11142742.024287328,25723815.873211894,69824082.710849538,9840324.2145987954,34785546.098606735,21749248.584509831,3379498.6262084516,22186408.481058486,22408272.565869063,8704752.0352029838,12308519.37777702,28415096.163553808,77129226.648946345,10869839.848665465,38424883.86503242,24024701.19751789,3733068.9553066255,24507597.691587996,24752673.668503873,9615461.6943034306]
[153,{"$f":"NPV(#REF!,$G162:$CJ162)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2801254.656706661,1906322.1314999659,0,0,2027688.1452234834,6209510.6205154583,0,1078390.4635898953,5504032.6364601525,1123688.5445878438,0,0,0,5846574.0274458714,0,9542544.2646360528,7228477.2804618068,6083968.377722024,0,2482502.4568456947,0,5064801.5124565847,0,15499812.068570891,3913702.5473141484,0,29277365.102444544,1344097.2160667721,5430152.7529097581,4113340.7103291419,5539298.8232432446,2797345.9057378392,2825319.3647952168,4280358.8376647551,4323162.4260414029,0,14700193.30268278,8908317.1414257623,11996533.750453364,0,52010072.335059263,10815035.62967262,17392200.504752509,7880298.4613064574,4775460.8675517114,4823215.4762272295,9742895.2619790044,0,23190364.065737821,18403210.34073909,40800002.012563713,23893055.287293755,62053677.874714337,24373305.698568355,5275079.7333330084,5327830.5306663392,10762217.671946,0,25616589.243354946,20328593.320976678,45068584.939899549,26392797.514017843,68545865.543549195,26923292.744049605]
[154,{"$f":"NPV(#REF!,$G163:$CJ163)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,914737.28064654907,0,13344254.920499761,0,0,0,2069836.873505153,0,0,0,0,0,1146274.6843340595,2315474.8623548001,5846574.0274458714,17715119.303160988,17892270.496192601,3614238.6402309034,6083968.377722024,2457923.2245996976,3723753.6852685418,0,3798601.1343424385,5115449.5275811506,2583302.0114284819,5218270.0630855318,3952839.5727872909,5323157.2913535535,0,5430152.7529097581,1371113.5701097141,70827683.09602353,16784075.434427034,5650638.7295904336,2853572.55844317,7205270.7100690054,70286120.613037109,0,16331914.759280568,11996533.750453364,6058249.5439789491,21415912.137965579,9270030.5397193879,0,149296940.54718173,19101843.470206846,25723815.873211894,45703263.496919073,32801080.715329319,24846818.641861957,0,15207743.817938032,32426289.318470094,6894853.0971904816,8704752.0352029838,21100318.933332033,28415096.163553808,50484836.062195055,36232799.495551549,27446345.617880303,0,16798810.298879813,35818796.626167074,7616207.2826165762,9615461.6943034306]
[155,{"$f":"NPV(#REF!,$G164:$CJ164)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,0,0,914737.28064654907,0,3812644.2629999318,0,6952391.9658510499,4055376.2904469669,1034918.4367525765,0,7548733.2451292668,0,0,4539701.7201348888,3438824.0530021782,10419636.8805966,0,0,3578454.0992385196,0,0,27037155.470596675,0,0,5064801.5124565847,0,14208161.062856652,2609135.0315427659,2635226.3818581942,1330789.3228383884,0,5430152.7529097581,12340022.130987426,23542019.99878379,16784075.434427034,22602554.918361735,2853572.55844317,14410541.420138011,24742899.618376959,8820115.9816096667,10393036.664996725,2999133.437613341,0,13767372.088692158,38625127.248830788,17165006.549380403,11032417.84582904,11142742.024287328,1607738.4920757434,38971581.047916017,6560216.1430658642,23190364.065737821,40152458.925248921,30415487.635876063,153382437.85315824,13789706.194380963,73626863.304849222,12308519.37777702,1775943.510222113,43048870.687784001,7246559.8991103107,25616589.243354946,44353294.518494561,33597620.597759627,169429634.50210762,15232414.565233152,81329862.231162801]
[156,{"$f":"NPV(#REF!,$G165:$CJ165)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,4573686.4032327449,2801254.656706661,953161.06574998295,0,1986397.7045288715,0,1034918.4367525765,0,0,5504032.6364601525,0,1134925.4300337222,0,0,8185203.6384242186,1181007.9535440658,2385636.0661590132,3614238.6402309034,0,28266117.082896523,0,1253663.7407070755,7597202.2686848771,0,0,1304567.515771383,17128971.482078262,7984735.9370303294,1344097.2160667721,21720611.011639033,5484454.2804388562,1384824.7058108111,6993364.7643445982,46617769.519121081,0,12969487.278124209,45119405.186452098,1470019.330268278,32663829.518561136,20993934.063293386,10601936.70196316,7648540.049273422,4635015.2698596939,12483641.12682211,23640895.383919373,22285484.048574656,54663108.730575271,48714476.309895031,223110204.61857754,71227546.773337603,43498497.169019662,3379498.6262084516,18773114.868587952,49987684.954630993,50994508.013302006,24617038.755554039,60382079.347551838,53811088.359730013,246452468.4267019,78679524.104590192,48049402.395035781,3733068.9553066255,20737198.046728306,55217502.798970185,56329661.825952373]
[157,{"$f":"NPV(#REF!,$G166:$CJ166)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,6272771.4178459849,914737.28064654907,0,13344254.920499761,0,0,0,0,0,0,15411291.382088427,5618442.7229392193,5674627.1501686107,0,2315474.8623548001,9354518.4439133927,0,2385636.0661590132,0,6083968.377722024,1228961.6122998488,6206256.142114237,6268318.703535378,0,1278862.3818952877,1291651.0057142409,5218270.0630855318,0,7984735.9370303294,1344097.2160667721,0,1371113.5701097141,8308948.2348648664,22378767.245902713,22602554.918361735,15694649.071437437,12969487.278124209,4366394.0503018163,11760154.642146224,16331914.759280568,10496967.031646693,4543687.157984212,0,20085066.169392008,3120910.2817055276,18912716.307135496,15918202.89183904,3215476.9841514868,24357238.154947516,1640054.0357664661,34785546.098606735,33460382.437707439,33794986.262084514,15359821.256117415,73148847.930100828,26114256.105608951,17583599.111110028,3551887.020444226,26905544.179865006,1811639.9747775777,38424883.86503242,36961078.765412144,37330689.553066254,16966798.401868615,80801835.871928975,28846385.082910296]
[158,{"$f":"NPV(#REF!,$G167:$CJ167)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,0,1945948.0738457839,0,1013844.0726117417,2069836.873505153,1056430.8651243302,4313561.8543595811,0,0,0,0,0,1169314.8054891741,0,0,22890178.054795723,7300762.0532664275,4915846.4491993953,1241251.2284228473,1253663.7407070755,3798601.1343424385,11509761.43705759,2583302.0114284819,9131972.6103996802,21081811.054865554,6653946.6141919419,0,0,4113340.7103291419,19387545.881351355,6993364.7643445982,7063298.4119880423,5707145.1168863401,0,4366394.0503018163,7350096.6513413899,10393036.664996725,31490901.094940078,6058249.5439789491,29064452.187238999,15450050.899532314,81143667.324343711,6304238.7690451657,25469124.626942463,0,22733422.277951013,0,53006546.435972169,223062827.70848981,30415487.635876063,8533234.0311763417,13789706.194380963,19150454.477446564,28133758.577776045,0,25111841.234540671,0,58552203.984811313,246400134.8435854,33597620.597759627,9425999.1121492293,15232414.565233152,21154015.727467548]
[159,{"$f":"NPV(#REF!,$G168:$CJ168)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,1792220.4050988529,0,0,953161.06574998295,0,0,1013844.0726117417,0,6338585.1907459805,0,0,0,0,0,0,22216981.304294307,0,0,1204746.2134103014,8517555.7288108319,0,0,1253663.7407070755,3798601.1343424385,3836587.1456858627,1291651.0057142409,6522837.5788569143,15811358.291149164,65596188.490668073,18817361.024934806,102210664.77321355,2742227.1402194281,5539298.8232432446,2797345.9057378392,8475958.09438565,5707145.1168863401,7205270.7100690054,8732788.1006036326,7350096.6513413899,22270792.853564411,0,0,7648540.049273422,0,0,4728179.0767838741,15918202.89183904,54663108.730575271,42219212.801909022,1640054.0357664661,38098455.250854991,11711133.853197603,23656490.383459158,213893216.09554833,93331480.281925589,24373305.698568355,17583599.111110028,60382079.347551838,46636276.578432672,1811639.9747775777,42084396.614083126,12936377.567894248,26131482.687146377,236271178.97450265,103096018.11679459,26923292.744049605]
[160,{"$f":"NPV(#REF!,$G169:$CJ169)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,4517124.2606157279,0,2744211.8419396468,933751.55223555362,0,972974.03692289197,2979596.556793307,1013844.0726117417,0,0,0,0,17979016.713405501,0,12609021.527674654,9261899.4494192004,18709036.887826785,0,9542544.2646360528,7228477.2804618068,4867174.7021776186,1228961.6122998488,2482502.4568456947,5014654.9628283018,6331001.8905707318,2557724.7637905753,3874953.0171427228,9131972.6103996802,0,13307893.228383884,4032291.6482003159,6787690.9411371984,8226681.4206582839,12463422.3522973,0,4237979.047192825,4280358.8376647551,7205270.7100690054,2910929.3668678775,51450676.559389725,2969439.0471419212,19494367.344486713,16660186.245942112,0,13905045.809579084,79583212.183490962,3152119.3845225829,33428226.072861984,6430953.9683029735,9742895.2619790044,18040594.393431127,29816182.370234344,111880758.07248998,8448746.5655211285,5119940.4187058043,43092831.857440509,5222851.2211217899,36925558.13333106,7103774.040888452,10762217.671946,19928039.722553354,32935614.741456363,123585960.77465068,9332672.3882665634,5655599.4672895372,47601295.516353607,5769277.0165820578]
[161,{"$f":"NPV(#REF!,$G170:$CJ170)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6739792.6664688773,0,0,0,0,3735006.2089422145,1906322.1314999659,0,0,0,9314265.9307731893,1056430.8651243302,1078390.4635898953,0,0,12484179.730370944,0,4630949.7247096002,0,0,9542544.2646360528,0,4867174.7021776186,3686884.836899546,3723753.6852685418,1253663.7407070755,3798601.1343424385,6394311.9094764385,12916510.05714241,5218270.0630855318,0,21292629.165414214,5376388.8642670885,102210664.77321355,5484454.2804388562,4154474.1174324332,13986729.528689196,86583592.074236825,1426786.279221585,4323162.4260414029,4366394.0503018163,16170212.632951058,0,2999133.437613341,7572811.929973687,7648540.049273422,58710193.418222792,23406827.11279146,0,9550921.7351034228,33996586.493013434,19485790.523958009,47561567.037227511,93726140.109840244,11711133.853197603,25346239.696563389,152669705.77905649,20684559.291571442,54729881.931955278,10550159.466666017,37553381.628638357,21524435.343892001,52537559.268549748,103531968.09472011,12936377.567894248,27998017.164799694,168642334.88356462,22848621.847849727,60455838.503180742]
[162,{"$f":"NPV(#REF!,$G171:$CJ171)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,0,0,3812644.2629999318,0,0,0,1034918.4367525765,0,0,3302419.5818760912,0,9079403.4402697776,2292549.368668119,0,0,0,10735362.29771556,0,8517555.7288108319,3686884.836899546,0,0,1266200.3781141462,5115449.5275811506,2583302.0114284819,27395917.831199039,6588065.9546454856,7984735.9370303294,2688194.4321335442,0,5484454.2804388562,31850968.233648658,13986729.528689196,36729151.742337815,21401794.188323777,5764216.5680552041,4366394.0503018163,22050289.95402417,2969439.0471419212,11996533.750453364,13631061.473952636,7648540.049273422,3090010.1799064628,17165006.549380403,18912716.307135496,41387327.518781506,4823215.4762272295,16238158.76996501,42641404.929928117,18221000.337365434,77202462.278057218,25346239.696563389,10239880.837411609,242891701.25038445,19150454.477446564,45717357.688886069,5327830.5306663392,17937029.453243338,47102639.344217017,20127320.11977889,85279547.968565926,27998017.164799694,11311198.934579074,268303547.27994299,21154015.727467548]
[163,{"$f":"NPV(#REF!,$G172:$CJ172)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,4299931.2461148193,0,0,7317898.2451723926,3735006.2089422145,0,0,0,0,0,0,1078390.4635898953,0,0,5674627.1501686107,1146274.6843340595,3473212.2935321997,0,8267055.6748084603,2385636.0661590132,20480685.627975121,0,0,4965004.9136913894,0,1266200.3781141462,3836587.1456858627,10333208.045713928,6522837.5788569143,5270452.7637163885,7984735.9370303294,0,8145229.1293646367,1371113.5701097141,22157195.292972978,16784075.434427034,2825319.3647952168,4280358.8376647551,4323162.4260414029,54487916.999351539,32768479.232175812,22270792.853564411,53984401.87704014,10601936.70196316,9178248.0591281056,12360040.719625851,79583212.183490962,20488775.99939679,20693663.759390753,43408939.286045067,9742895.2619790044,42641404.929928117,4969363.7283723904,111880758.07248998,16897493.131042257,13653174.449882146,248313804.54316986,34819008.140811935,22858678.844443034,47950474.77599705,10762217.671946,47102639.344217017,5489269.1235760599,123585960.77465068,18665344.776533127,15081598.579438766,274292922.54341871,38461846.777213722]
[164,{"$f":"NPV(#REF!,$G173:$CJ173)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,842474.08330860967,859986.24922296393,0,0,0,933751.55223555362,0,0,0,1013844.0726117417,0,0,2156780.9271797906,0,2247377.0891756876,4539701.7201348888,0,1157737.4311774001,1169314.8054891741,7086047.721264394,0,0,0,1228961.6122998488,9930009.8273827787,2507327.4814141509,6331001.8905707318,3836587.1456858627,15687869.573888354,5218270.0630855318,0,9315525.2598687187,0,13575381.882274397,5484454.2804388562,22157195.292972978,16784075.434427034,0,5707145.1168863401,4323162.4260414029,4366394.0503018163,10290135.311877945,16331914.759280568,13496100.469260035,0,13767372.088692158,15450050.899532314,12483641.12682211,58314208.613667786,55713710.121436641,3215476.9841514868,22733422.277951013,32801080.715329319,8282272.8806206509,40152458.925248921,3379498.6262084516,23893055.287293755,1723713.2742976204,68910958.292852119,61542596.888885096,3551887.020444226,25111841.234540671,36232799.495551549,9148781.8726267684,44353294.518494561,3733068.9553066255,26392797.514017843,1904051.820654144,76120569.213573202]
[165,{"$f":"NPV(#REF!,$G174:$CJ174)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,3584440.8101977059,0,0,953161.06574998295,0,0,1013844.0726117417,0,0,0,2201613.0545840608,0,0,10316472.159006536,0,5846574.0274458714,0,0,0,3650381.0266332137,3686884.836899546,1241251.2284228473,1253663.7407070755,10129603.024913169,5115449.5275811506,19562822.591031075,0,3952839.5727872909,13307893.228383884,2688194.4321335442,19005534.635184154,5484454.2804388562,6924123.5290540559,19581421.340164874,14126596.823976085,4280358.8376647551,8646324.8520828057,2910929.3668678775,0,8908317.1414257623,0,0,9178248.0591281056,7725025.4497661572,10923185.985969346,128119766.86299865,66856452.145723969,4823215.4762272295,3247631.7539930018,32801080.715329319,29816182.370234344,6692076.4875414874,3379498.6262084516,8533234.0311763417,20684559.291571442,53969462.618258499,73851116.266662121,5327830.5306663392,3587405.8906486672,36232799.495551549,32935614.741456363,7392215.7530824281,3733068.9553066255,9425999.1121492293,22848621.847849727,59615862.504681267]
[166,{"$f":"NPV(#REF!,$G175:$CJ175)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3812644.2629999318,7783792.2953831358,0,4055376.2904469669,0,1056430.8651243302,0,2201613.0545840608,0,9079403.4402697776,0,2315474.8623548001,9354518.4439133927,7086047.721264394,4771272.1323180264,21685431.841385424,9734349.4043552373,2457923.2245996976,1241251.2284228473,0,13928204.159255609,5115449.5275811506,1291651.0057142409,0,17128971.482078262,9315525.2598687187,99658887.383107617,6787690.9411371984,10968908.560877712,12463422.3522973,2797345.9057378392,12713937.141578477,4280358.8376647551,7205270.7100690054,18921040.884641204,0,23755512.37713537,13496100.469260035,37864059.649868436,13767372.088692158,12360040.719625851,18725461.690233164,154254585.51891786,19101843.470206846,17685123.412833177,24357238.154947516,0,29816182.370234344,33460382.437707439,6758997.2524169032,25599702.093529027,18960846.017273825,13927603.256324774,21100318.933332033,19535378.612443246,26905544.179865006,0,32935614.741456363,36961078.765412144,7466137.9106132509,28277997.33644769,20944570.027195588,15384738.710885489]
[167,{"$f":"NPV(#REF!,$G176:$CJ176)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,933751.55223555362,0,972974.03692289197,1986397.7045288715,4055376.2904469669,7244429.0572680356,0,4313561.8543595811,2201613.0545840608,0,1134925.4300337222,5731373.4216702972,0,8185203.6384242186,0,9542544.2646360528,0,3650381.0266332137,4915846.4491993953,0,0,0,0,6458255.0285712052,0,1317613.1909290971,2661578.6456767768,0,0,1371113.5701097141,18002721.175540544,22378767.245902713,32491172.695144996,15694649.071437437,0,26198364.301810898,16598266.599228861,35633268.565703049,10496967.031646693,10601936.70196316,160232533.05787155,10815035.62967262,81143667.324343711,18912716.307135496,12734562.313471232,48232154.762272306,42219212.801909022,39361296.858395182,13492807.570719905,120002271.01058672,21966741.070354935,27306348.899764292,24131985.840166684,15668553.663365372,14066879.288888022,53278305.306663401,46636276.578432672,43479359.394661859,14904453.776533019,132557163.65788572,24264948.209493063,30163197.158877533,26656725.489158016,17307831.049746174]
[168,{"$f":"NPV(#REF!,$G177:$CJ177)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,6272771.4178459849,4573686.4032327449,0,0,6810818.2584602442,1986397.7045288715,1013844.0726117417,0,2112861.7302486603,0,0,10113196.901290594,4539701.7201348888,1146274.6843340595,2315474.8623548001,0,0,9542544.2646360528,1204746.2134103014,0,17205462.572197884,2482502.4568456947,0,6331001.8905707318,0,6458255.0285712052,3913702.5473141484,2635226.3818581942,14638682.551222272,1344097.2160667721,0,5484454.2804388562,12463422.3522973,22378767.245902713,0,22828580.46754536,5764216.5680552041,27653828.985244837,13230173.972414501,14847195.235709606,8997400.3128400221,1514562.3859947373,55069488.354768634,46350152.698596947,18725461.690233164,18912716.307135496,11142742.024287328,48232154.762272306,1623815.8769965009,42641404.929928117,29816182.370234344,40152458.925248921,13517994.504833806,63145931.830704927,10342279.645785721,24373305.698568355,12308519.37777702,53278305.306663401,1793702.9453243336,47102639.344217017,32935614.741456363,44353294.518494561,14932275.821226502,69752393.429904297,11424310.923924863,26923292.744049605]
[169,{"$f":"NPV(#REF!,$G178:$CJ178)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3511449.7336135381,0,0,0,3812644.2629999318,972974.03692289197,0,1013844.0726117417,2069836.873505153,1056430.8651243302,2156780.9271797906,2201613.0545840608,3371065.6337635312,0,5731373.4216702972,0,22216981.304294307,0,0,0,0,4915846.4491993953,0,5014654.9628283018,1266200.3781141462,2557724.7637905753,0,5218270.0630855318,1317613.1909290971,13307893.228383884,1344097.2160667721,4072614.5646823184,10968908.560877712,0,9790710.6700824369,24220890.324742813,1426786.279221585,4323162.4260414029,4366394.0503018163,16170212.632951058,2969439.0471419212,11996533.750453364,18174748.631936848,9178248.0591281056,42165026.449276075,4681365.4225582909,30174600.047899175,0,11254169.444530204,32476317.53993002,42641404.929928117,80233332.539134204,82465102.315080836,18587242.444146484,5119940.4187058043,6894853.0971904816,28108679.617211897,0,12431604.571554791,35874058.906486675,47102639.344217017,88627514.318202421,91092776.591537058,20531879.25418644,5655599.4672895372,7616207.2826165762,31049469.421267215]
[170,{"$f":"NPV(#REF!,$G179:$CJ179)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,2633587.3002101532,0,0,0,2859483.1972499485,0,2979596.556793307,0,1034918.4367525765,0,1078390.4635898953,3302419.5818760912,0,0,0,0,5846574.0274458714,0,1192818.0330795066,20480685.627975121,8517555.7288108319,1228961.6122998488,0,0,10129603.024913169,0,5166604.0228569638,5218270.0630855318,5270452.7637163885,3992367.9685151647,8064583.2964006318,4072614.5646823184,1371113.5701097141,6924123.5290540559,6993364.7643445982,0,5707145.1168863401,47554786.686455436,0,143876036.93486047,8908317.1414257623,31490901.094940078,46951433.965836853,13767372.088692158,150990216.27680188,14044096.267674875,57197080.711258151,33428226.072861984,32154769.841514867,32476317.53993002,8200270.1788323298,123059980.5566116,0,10138495.878625354,199991562.96260422,69701421.381505579,27855206.512649547,36925558.13333106,35518870.204442263,35874058.906486675,9058199.8738878872,135934777.27550587,0,11199206.865919875,220915105.34406057,76993732.230620682,30769477.421770979]
[171,{"$f":"NPV(#REF!,$G180:$CJ180)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,0,0,0,0,0,0,2201613.0545840608,0,0,2292549.368668119,0,1169314.8054891741,2362015.9070881316,3578454.0992385196,1204746.2134103014,3650381.0266332137,0,14895014.741074167,6268318.703535378,0,7673174.2913717255,0,2609135.0315427659,0,6653946.6141919419,12096874.944600949,118698773.36005099,6855567.85054857,20772370.587162171,22378767.245902713,22602554.918361735,5707145.1168863401,15851595.562151812,10188252.784037571,14700193.30268278,5938878.0942838425,20993934.063293386,13631061.473952636,48950656.315349899,13905045.809579084,12483641.12682211,154254585.51891786,15918202.89183904,12861907.936605947,48714476.309895031,3280108.0715329321,34785546.098606735,120245853.68191685,106454206.72556622,23893055.287293755,13789706.194380963,52228512.211217903,17583599.111110028,14207548.081776904,53811088.359730013,3623279.9495551554,38424883.86503242,132826230.46600373,117591672.09215869,26392797.514017843,15232414.565233152,57692770.165820591]
[172,{"$f":"NPV(#REF!,$G181:$CJ181)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6739792.6664688773,0,0,0,0,0,0,4864870.18461446,1986397.7045288715,1013844.0726117417,2069836.873505153,3169292.5953729902,0,0,1123688.5445878438,9079403.4402697776,5731373.4216702972,2315474.8623548001,0,0,14313816.396954078,0,0,0,4965004.9136913894,1253663.7407070755,1266200.3781141462,0,7749906.0342854457,5218270.0630855318,0,14638682.551222272,0,1357538.1882274395,0,4154474.1174324332,1398672.9528689196,0,5707145.1168863401,4323162.4260414029,5821858.7337357551,1470019.330268278,4454158.5707128812,22493500.782100059,19689311.017931584,7648540.049273422,179700085.93707222,0,20488775.99939679,30244585.494494174,28939292.85736338,25981054.031944014,9840324.2145987954,9938727.4567447808,8365095.6094268598,6758997.2524169032,155089084.65939349,68948530.971904814,1740950.4070405967,33408838.311109051,31966983.183998037,28699247.125189338,10869839.848665465,10978538.24715212,9240269.6913530361,7466137.9106132509,171314834.32453746,76162072.826165766,1923092.3388606862]
[173,{"$f":"NPV(#REF!,$G182:$CJ182)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,933751.55223555362,0,2918922.1107686758,0,1013844.0726117417,3104755.3102577291,19015755.572237942,1078390.4635898953,0,1123688.5445878438,3404776.2901011663,0,0,0,0,1192818.0330795066,6023731.0670515066,6083968.377722024,3686884.836899546,7447507.3705370836,0,13928204.159255609,3836587.1456858627,2583302.0114284819,0,0,15969471.874060659,13440972.160667721,8145229.1293646367,0,0,9790710.6700824369,14126596.823976085,5707145.1168863401,5764216.5680552041,20376505.568075143,36964510.239852011,31395277.247966688,22493500.782100059,0,6118832.0394187374,15450050.899532314,3120910.2817055276,31521193.84522583,73687254.410227552,27331554.365287635,22733422.277951013,34441134.751095787,121403525.98048748,214210566.75632796,106454206.72556622,5119940.4187058043,36197978.760250024,24373305.698568355,81396571.582341731,30191039.673775919,25111841.234540671,38044439.470329128,134105020.90098053,236621731.53591377,117591672.09215869,5655599.4672895372,39985088.233737029,26923292.744049605]
[174,{"$f":"NPV(#REF!,$G183:$CJ183)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2744211.8419396468,933751.55223555362,0,0,1986397.7045288715,6230674.7315124441,0,0,0,4403226.1091681216,0,2269850.8600674444,0,1157737.4311774001,0,0,3578454.0992385196,2409492.4268206027,0,3686884.836899546,0,0,5064801.5124565847,0,15687869.573888354,0,17128971.482078262,9315525.2598687187,47043402.562337019,0,98919803.879288629,22157195.292972978,6993364.7643445982,22602554.918361735,14267862.792215852,7205270.7100690054,5821858.7337357551,0,32663829.518561136,10496967.031646693,16660186.245942112,21415912.137965579,18540061.079438776,54615929.929846734,9456358.1535677481,14326382.602655137,0,9742895.2619790044,6560216.1430658642,34785546.098606735,109720573.60790698,23656490.383459158,101686076.30001435,25855699.114464309,13927603.256324774,15825239.199999025,0,10762217.671946,7246559.8991103107,38424883.86503242,121199773.22010277,26131482.687146377,112324689.72724774,28560777.309812166,15384738.710885489]
[175,{"$f":"NPV(#REF!,$G184:$CJ184)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,859986.24922296393,0,0,0,0,2859483.1972499485,0,0,0,0,0,6470342.7815393712,0,2247377.0891756876,0,5731373.4216702972,0,5846574.0274458714,2362015.9070881316,0,21685431.841385424,4867174.7021776186,1228961.6122998488,6206256.142114237,1253663.7407070755,0,2557724.7637905753,5166604.0228569638,2609135.0315427659,0,1330789.3228383884,1344097.2160667721,2715076.3764548791,0,1384824.7058108111,1398672.9528689196,7063298.4119880423,15694649.071437437,5764216.5680552041,0,48510637.898853175,10393036.664996725,0,0,0,0,224992539.33171767,6304238.7690451657,23877304.337758563,12861907.936605947,17861974.64696151,29520972.643796388,51350091.85984803,21749248.584509831,15207743.817938032,5119940.4187058043,48263971.680333368,10445702.44224358,26375398.666665044,14207548.081776904,19730732.398567673,32609519.545996398,56722447.610285953,24024701.19751789,16798810.298879813,5655599.4672895372,53313450.978316031,11538554.033164116]
[176,{"$f":"NPV(#REF!,$G185:$CJ185)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,5394986.6940191118,7168881.6203954117,914737.28064654907,0,2859483.1972499485,6810818.2584602442,1986397.7045288715,0,2069836.873505153,0,0,0,0,1134925.4300337222,0,4630949.7247096002,7015888.8329350445,0,0,0,0,17205462.572197884,4965004.9136913894,1253663.7407070755,1266200.3781141462,7673174.2913717255,9041557.0399996862,7827405.0946282968,1317613.1909290971,7984735.9370303294,0,1357538.1882274395,0,0,19581421.340164874,24015214.600759342,8560717.6753295101,20174757.988193214,11643717.46747151,7350096.6513413899,34364716.295108609,0,7572811.929973687,0,4635015.2698596939,24967282.253644221,45935196.970512085,12734562.313471232,35370246.825666353,122495447.59777057,47561567.037227511,8282272.8806206509,43498497.169019662,101384958.78625356,25599702.093529027,13789706.194380963,15668553.663365372,14066879.288888022,39070757.224886492,135311181.67864615,52537559.268549748,9148781.8726267684,48049402.395035781,111992068.65919878,28277997.33644769,15232414.565233152,17307831.049746174]
[177,{"$f":"NPV(#REF!,$G186:$CJ186)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,0,0,0,0,0,0,0,1034918.4367525765,0,1078390.4635898953,15411291.382088427,0,0,20632944.318013072,3473212.2935321997,5846574.0274458714,1181007.9535440658,5964090.1653975332,4818984.8536412055,0,0,0,5014654.9628283018,10129603.024913169,2557724.7637905753,0,14350242.673485212,7905679.1455745818,13307893.228383884,0,9502767.317592077,13711135.70109714,12463422.3522973,6993364.7643445982,15539256.506373694,21401794.188323777,4323162.4260414029,55943381.682785481,1470019.330268278,14847195.235709606,11996533.750453364,0,70366568.453315482,150990216.27680188,82704122.46519649,20488775.99939679,313247090.21329904,6430953.9683029735,24357238.154947516,14760486.321898194,29816182.370234344,71939822.241070986,42243732.827605642,29012995.705999557,32750552.211654786,59192313.839380287,346019666.57028979,7103774.040888452,26905544.179865006,16304759.772998199,32935614.741456363,79466319.3456361,46663361.941332817,32048396.98130738,36176984.592428736,65385139.521263324]
[178,{"$f":"NPV(#REF!,$G187:$CJ187)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,0,0,953161.06574998295,972974.03692289197,0,0,2069836.873505153,0,0,0,0,0,1146274.6843340595,3473212.2935321997,18709036.887826785,0,0,0,2433587.3510888093,0,0,1253663.7407070755,2532400.7562282924,0,5166604.0228569638,5218270.0630855318,46116461.682518393,7984735.9370303294,13440972.160667721,2715076.3764548791,10968908.560877712,26311669.410405412,20980094.293033794,7063298.4119880423,2853572.55844317,11528433.136110408,0,7350096.6513413899,25456399.153674547,0,39378622.035863169,7648540.049273422,23175076.349298473,25194476.209016327,18912716.307135496,20693663.759390753,6430953.9683029735,9742895.2619790044,1640054.0357664661,36683171.636462353,31787363.315822061,27035989.009667613,20479761.674823217,81014523.891988158,110186821.85270174,22858678.844443034,7103774.040888452,10762217.671946,1811639.9747775777,40521043.01989308,35113024.827141531,29864551.642453004,22622397.869158149,89490435.570744783,121714801.3472372]
[179,{"$f":"NPV(#REF!,$G188:$CJ188)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3369896.3332344387,859986.24922296393,0,0,0,933751.55223555362,0,0,0,0,1034918.4367525765,3169292.5953729902,2156780.9271797906,0,1123688.5445878438,1134925.4300337222,0,2315474.8623548001,0,9448063.6283525266,0,4818984.8536412055,0,0,0,0,8863402.6467990242,1278862.3818952877,19374765.085713618,15654810.189256594,3952839.5727872909,21292629.165414214,8064583.2964006318,10860305.505819516,4113340.7103291419,11078597.646486489,15385402.481558116,25633550.007140424,5707145.1168863401,20174757.988193214,26198364.301810898,5880077.3210731121,35633268.565703049,180660464.55267656,6058249.5439789491,52010072.335059263,9270030.5397193879,32769557.957908038,17336656.614874206,25469124.626942463,6430953.9683029735,50338292.186891526,44281458.965694577,9938727.4567447808,6692076.4875414874,27035989.009667613,42666170.15588171,22408272.565869063,27855206.512649547,28133758.577776045,7103774.040888452,55604791.305054337,48914279.318994589,10978538.24715212,7392215.7530824281,29864551.642453004,47129995.560746148,24752673.668503873,30769477.421770979]
[180,{"$f":"NPV(#REF!,$G189:$CJ189)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,896110.20254942647,914737.28064654907,933751.55223555362,0,4864870.18461446,3972795.4090577429,1013844.0726117417,0,2112861.7302486603,0,0,8989508.3567027505,1134925.4300337222,1146274.6843340595,0,5846574.0274458714,0,16699452.463113092,1204746.2134103014,0,2457923.2245996976,1241251.2284228473,0,1266200.3781141462,0,69749154.308569014,5218270.0630855318,0,6653946.6141919419,99658887.383107617,19005534.635184154,10968908.560877712,6924123.5290540559,6993364.7643445982,31284188.736738749,31389298.142874874,15851595.562151812,1455464.6834339388,23520309.284292448,4454158.5707128812,0,10601936.70196316,1529708.0098546844,6180020.3598129256,22073565.927310802,19142182.202061325,19101843.470206846,3215476.9841514868,34100133.416926518,22960756.500730522,245009332.77248058,21749248.584509831,18587242.444146484,103392723.10624962,5171139.8228928605,24373305.698568355,21100318.933332033,3551887.020444226,37667761.851811007,25362959.646886084,270642729.91271871,24024701.19751789,20531879.25418644,114209889.5496776,5712155.4619624317,26923292.744049605]
[181,{"$f":"NPV(#REF!,$G190:$CJ190)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,0,0,2859483.1972499485,0,1986397.7045288715,2027688.1452234834,1034918.4367525765,0,1078390.4635898953,13369949.893464433,1123688.5445878438,0,12609021.527674654,10419636.8805966,2338629.6109783482,2362015.9070881316,9542544.2646360528,4818984.8536412055,0,0,0,0,1266200.3781141462,0,1291651.0057142409,3913702.5473141484,3952839.5727872909,2661578.6456767768,0,1357538.1882274395,0,6924123.5290540559,2797345.9057378392,24015214.600759342,7133931.396107926,18733703.846179411,0,19110251.293487612,22270792.853564411,14995667.188066704,16660186.245942112,13767372.088692158,20085066.169392008,0,15990062.817543143,9550921.7351034228,3215476.9841514868,42219212.801909022,6560216.1430658642,34785546.098606735,82465102.315080836,52382228.706230998,8533234.0311763417,48263971.680333368,20891404.88448716,10550159.466666017,3551887.020444226,46636276.578432672,7246559.8991103107,38424883.86503242,91092776.591537058,57862568.80725269,9425999.1121492293,53313450.978316031,23077108.066328231]
[182,{"$f":"NPV(#REF!,$G191:$CJ191)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,914737.28064654907,0,0,0,0,3041532.2178352252,0,2112861.7302486603,2156780.9271797906,2201613.0545840608,0,0,5731373.4216702972,3473212.2935321997,10523833.249402568,0,20277906.562351611,1204746.2134103014,0,1228961.6122998488,0,2507327.4814141509,0,6394311.9094764385,7749906.0342854457,0,2635226.3818581942,2661578.6456767768,96970692.950974062,16290458.258729273,4113340.7103291419,13848247.058108112,11189383.622951357,5650638.7295904336,7133931.396107926,0,7277323.4171696948,5880077.3210731121,5938878.0942838425,11996533.750453364,16660186.245942112,70366568.453315482,4635015.2698596939,4681365.4225582909,18912716.307135496,9550921.7351034228,9646430.9524544589,21109606.400954511,13120432.286131728,4969363.7283723904,11711133.853197603,11828245.191729579,63145931.830704927,86185663.714881018,24626778.803130709,10550159.466666017,10655661.061332678,23318138.289216336,14493119.798220621,5489269.1235760599,12936377.567894248,13065741.343573188,69752393.429904297,95202591.032707214,27203284.743545849]
[183,{"$f":"NPV(#REF!,$G192:$CJ192)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2112861.7302486603,0,0,0,12484179.730370944,12609021.527674654,2315474.8623548001,7015888.8329350445,7086047.721264394,2385636.0661590132,0,0,2457923.2245996976,9930009.8273827787,7521982.4442424532,1266200.3781141462,0,1291651.0057142409,3913702.5473141484,0,13307893.228383884,13440972.160667721,6787690.9411371984,1371113.5701097141,6924123.5290540559,8392037.7172135171,22602554.918361735,31389298.142874874,14410541.420138011,4366394.0503018163,0,5938878.0942838425,14995667.188066704,4543687.157984212,3059416.0197093687,4635015.2698596939,26527737.394496985,11032417.84582904,19101843.470206846,33762508.333590612,24357238.154947516,32801080.715329319,13492807.570719905,26768305.95016595,30415487.635876063,47786110.574587509,48263971.680333368,1740950.4070405967,21100318.933332033,37294813.714664377,26905544.179865006,36232799.495551549,14904453.776533019,29568863.012329713,33597620.597759627,52785595.028035685,53313450.978316031,1923092.3388606862]
[184,{"$f":"NPV(#REF!,$G193:$CJ193)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,0,0,0,0,993198.85226443573,0,0,0,1078390.4635898953,0,0,10214328.8703035,2292549.368668119,9261899.4494192004,0,0,0,30294059.965797044,3650381.0266332137,3686884.836899546,0,1253663.7407070755,5064801.5124565847,2557724.7637905753,14208161.062856652,0,0,65596188.490668073,1344097.2160667721,16290458.258729273,5484454.2804388562,2769649.4116216223,0,11301277.459180867,28535725.584431704,0,71741585.296471059,1470019.330268278,16331914.759280568,47986135.001813456,3029124.7719894745,16826788.108401526,179700085.93707222,23406827.11279146,44129671.383316159,4775460.8675517114,3215476.9841514868,17861974.64696151,32801080.715329319,80233332.539134204,21749248.584509831,109833705.35177468,25599702.093529027,239193311.23197365,53969462.618258499,5275079.7333330084,3551887.020444226,19730732.398567673,36232799.495551549,88627514.318202421,24024701.19751789,121324741.04746532,28277997.33644769,264218223.83720648,59615862.504681267]
[185,{"$f":"NPV(#REF!,$G194:$CJ194)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,1719972.4984459279,0,0,2744211.8419396468,0,0,972974.03692289197,2979596.556793307,4055376.2904469669,0,0,0,12108871.800212335,0,0,0,6946424.5870643994,5846574.0274458714,2362015.9070881316,9542544.2646360528,1204746.2134103014,4867174.7021776186,0,0,0,0,0,0,5218270.0630855318,17128971.482078262,9315525.2598687187,1344097.2160667721,6787690.9411371984,16453362.841316568,2769649.4116216223,11189383.622951357,5650638.7295904336,5707145.1168863401,8646324.8520828057,27653828.985244837,16170212.632951058,5938878.0942838425,14995667.188066704,10601936.70196316,13767372.088692158,13905045.809579084,73341391.620079905,31521193.84522583,55713710.121436641,33996586.493013434,71447898.587846041,24600810.536496993,13251636.608993042,25095286.828280579,18587242.444146484,20479761.674823217,13789706.194380963,22632355.291527756,61542596.888885096,37553381.628638357,78922929.594270691,27174599.621663667,14638050.996202828,27720809.074059106,20531879.25418644,22622397.869158149,15232414.565233152,25000200.405188918]
[186,{"$f":"NPV(#REF!,$G195:$CJ195)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,2801254.656706661,953161.06574998295,0,0,0,0,0,0,0,0,0,0,9261899.4494192004,5846574.0274458714,0,0,0,1216793.6755444047,0,14895014.741074167,1253663.7407070755,12662003.781141464,71616293.386136115,5166604.0228569638,0,6588065.9546454856,65596188.490668073,43011110.914136708,16290458.258729273,8226681.4206582839,6924123.5290540559,6993364.7643445982,24220890.324742813,2853572.55844317,7205270.7100690054,55943381.682785481,20580270.623755891,54934622.372125544,52484835.158233464,46951433.965836853,6118832.0394187374,6180020.3598129256,22073565.927310802,44129671.383316159,35020046.362045892,48232154.762272306,38971581.047916017,18040594.393431127,29816182.370234344,33460382.437707439,328465304.60479581,66559225.443175465,248313804.54316986,15668553.663365372,38683918.044442065,53278305.306663401,43048870.687784001,19928039.722553354,32935614.741456363,36961078.765412144,362830042.89638829,73522793.074763983,274292922.54341871,17307831.049746174]
[187,{"$f":"NPV(#REF!,$G196:$CJ196)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,0,0,2979596.556793307,0,6209510.6205154583,0,1078390.4635898953,0,0,6809552.5802023327,0,0,1169314.8054891741,0,0,0,0,1228961.6122998488,13653763.512651322,0,0,16625210.96463874,0,3913702.5473141484,3952839.5727872909,11977103.905545495,1344097.2160667721,8145229.1293646367,5484454.2804388562,18002721.175540544,15385402.481558116,2825319.3647952168,7133931.396107926,18733703.846179411,1455464.6834339388,1470019.330268278,32663829.518561136,11996533.750453364,19689311.017931584,7648540.049273422,4635015.2698596939,12483641.12682211,37825432.614270993,51170009.807768904,9646430.9524544589,3247631.7539930018,6560216.1430658642,29816182.370234344,5019057.3656561151,25346239.696563389,48034589.257630423,17237132.742976204,13927603.256324774,56523524.991169885,10655661.061332678,3587405.8906486672,7246559.8991103107,32935614.741456363,5544161.8148118202,27998017.164799694,53060070.079017922,19040518.206541441,15384738.710885489]
[188,{"$f":"NPV(#REF!,$G197:$CJ197)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,1867503.1044711072,0,0,993198.85226443573,1013844.0726117417,0,1056430.8651243302,1078390.4635898953,1100806.5272920304,0,0,0,0,0,0,4771272.1323180264,25299670.481616326,0,1228961.6122998488,4965004.9136913894,2507327.4814141509,1266200.3781141462,1278862.3818952877,14208161.062856652,9131972.6103996802,0,5323157.2913535535,8064583.2964006318,12217843.694046957,10968908.560877712,6924123.5290540559,9790710.6700824369,2825319.3647952168,49133930.937211767,17292649.704165611,20376505.568075143,16170212.632951058,14847195.235709606,180660464.55267656,10601936.70196316,0,12360040.719625851,4681365.4225582909,3152119.3845225829,17510023.181022946,49839893.25434804,12990527.015972007,9840324.2145987954,121403525.98048748,5019057.3656561151,21966741.070354935,23893055.287293755,13789706.194380963,226863860.44932732,19341959.022221033,55054248.816885501,14349623.562594669,10869839.848665465,134105020.90098053,5544161.8148118202,24264948.209493063,26392797.514017843,15232414.565233152,250598839.70852691]
[189,{"$f":"NPV(#REF!,$G198:$CJ198)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,3584440.8101977059,0,0,3812644.2629999318,0,0,1013844.0726117417,6209510.6205154583,1056430.8651243302,0,0,0,0,3438824.0530021782,1157737.4311774001,1169314.8054891741,1181007.9535440658,2385636.0661590132,0,3650381.0266332137,3686884.836899546,1241251.2284228473,3760991.2221212266,8863402.6467990242,2557724.7637905753,1291651.0057142409,6522837.5788569143,3952839.5727872909,6653946.6141919419,9408680.512467403,2715076.3764548791,1371113.5701097141,1384824.7058108111,0,14126596.823976085,5707145.1168863401,8646324.8520828057,1455464.6834339388,7350096.6513413899,25240231.900706328,13496100.469260035,4543687.157984212,7648540.049273422,12360040.719625851,15604551.408527639,4728179.0767838741,35020046.362045892,180331597.89571819,9742895.2619790044,88562917.931389153,229377728.70218748,120002271.01058672,23656490.383459158,5119940.4187058043,24131985.840166684,6963801.6281623868,38683918.044442065,199198272.946367,10762217.671946,97828558.637989178,253375714.2010051,132557163.65788572,26131482.687146377,5655599.4672895372,26656725.489158016,7692369.3554427447]
[190,{"$f":"NPV(#REF!,$G199:$CJ199)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,0,933751.55223555362,0,972974.03692289197,0,1013844.0726117417,0,0,1078390.4635898953,2201613.0545840608,3371065.6337635312,9079403.4402697776,1146274.6843340595,0,1169314.8054891741,0,14313816.396954078,1204746.2134103014,6083968.377722024,0,1241251.2284228473,11465500.42827216,5064801.5124565847,12788623.818952877,3874953.0171427228,5218270.0630855318,17128971.482078262,6653946.6141919419,8064583.2964006318,17647996.446956713,1371113.5701097141,0,8392037.7172135171,5650638.7295904336,41792267.059872568,4323162.4260414029,17465576.201207265,0,5938878.0942838425,46704897.208513059,18174748.631936848,0,1545005.0899532314,10923185.985969346,28369074.460703246,19101843.470206846,16077384.920757433,47327079.373915575,3280108.0715329321,13251636.608993042,3346038.2437707437,6758997.2524169032,3413293.6124705365,49987684.954630993,20891404.88448716,21100318.933332033,17759435.102221131,52278539.007519394,3623279.9495551554,14638050.996202828,3696107.8765412141,7466137.9106132509,3770399.6448596916,55217502.798970185,23077108.066328231]
[191,{"$f":"NPV(#REF!,$G200:$CJ200)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,6403160.964525843,2801254.656706661,0,972974.03692289197,0,0,0,0,3235171.3907696856,2201613.0545840608,0,3404776.2901011663,4585098.7373362379,4630949.7247096002,1169314.8054891741,0,0,0,1216793.6755444047,0,0,5014654.9628283018,1266200.3781141462,0,7749906.0342854457,5218270.0630855318,3952839.5727872909,1330789.3228383884,24193749.889201898,0,1371113.5701097141,22157195.292972978,6993364.7643445982,2825319.3647952168,1426786.279221585,15851595.562151812,27653828.985244837,4410057.9908048334,23971679.630103584,11996533.750453364,7572811.929973687,10707956.068982789,33990111.978971094,18725461.690233164,28369074.460703246,38203686.940413691,51447631.746423788,1623815.8769965009,75442485.645257428,53006546.435972169,21749248.584509831,27035989.009667613,29012995.705999557,38172655.504420996,40295332.466505803,42200637.866664067,56830192.327107616,1793702.9453243336,83335438.839768574,58552203.984811313,24024701.19751789,29864551.642453004,32048396.98130738,42166359.855883241,44511115.793302774]
[192,{"$f":"NPV(#REF!,$G201:$CJ201)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,896110.20254942647,6403160.964525843,0,0,0,3972795.4090577429,6230674.7315124441,0,0,0,0,4494754.1783513753,3404776.2901011663,0,2315474.8623548001,0,1181007.9535440658,9542544.2646360528,7228477.2804618068,1216793.6755444047,2457923.2245996976,0,7521982.4442424532,7597202.2686848771,5115449.5275811506,3874953.0171427228,0,3952839.5727872909,10646314.582707107,1344097.2160667721,1357538.1882274395,0,1384824.7058108111,43358861.538936503,25427874.283156954,18548221.629880603,8646324.8520828057,24742899.618376959,20580270.623755891,5938878.0942838425,14995667.188066704,1514562.3859947373,13767372.088692158,46350152.698596947,224992539.33171767,18912716.307135496,22285484.048574656,25723815.873211894,9742895.2619790044,42641404.929928117,24846818.641861957,5019057.3656561151,38864234.201397188,63145931.830704927,24131985.840166684,58211782.74603647,24617038.755554039,28415096.163553808,10762217.671946,47102639.344217017,27446345.617880303,5544161.8148118202,42930292.98602619,69752393.429904297,26656725.489158016,64302023.180902109]
[193,{"$f":"NPV(#REF!,$G202:$CJ202)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,2744211.8419396468,3735006.2089422145,0,972974.03692289197,993198.85226443573,0,0,3169292.5953729902,0,3302419.5818760912,1123688.5445878438,0,0,1157737.4311774001,22216981.304294307,0,14313816.396954078,1204746.2134103014,1216793.6755444047,4915846.4491993953,0,0,0,1278862.3818952877,14208161.062856652,16959377.705027975,17128971.482078262,1330789.3228383884,0,1357538.1882274395,16453362.841316568,5539298.8232432446,6993364.7643445982,11301277.459180867,15694649.071437437,18733703.846179411,17465576.201207265,2940038.660536556,20786073.329993449,14995667.188066704,13631061.473952636,12237664.078837475,50985167.968456641,1560455.1408527638,4728179.0767838741,9550921.7351034228,28939292.85736338,38971581.047916017,13120432.286131728,16564545.761241302,21749248.584509831,42243732.827605642,103392723.10624962,12065992.920083342,19150454.477446564,10550159.466666017,31966983.183998037,43048870.687784001,14493119.798220621,18297563.745253537,24024701.19751789,46663361.941332817,114209889.5496776,13328362.744579008,21154015.727467548]
[194,{"$f":"NPV(#REF!,$G203:$CJ203)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B203-C203","v":{"$error":"#REF!"}},{"$f":"B203/C203","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,1755724.866806769,3584440.8101977059,0,0,0,0,0,1013844.0726117417,0,0,0,5504032.6364601525,0,3404776.2901011663,6877648.1060043564,2315474.8623548001,0,3543023.860632197,0,4818984.8536412055,0,27037155.470596675,1241251.2284228473,1253663.7407070755,7597202.2686848771,2557724.7637905753,3874953.0171427228,3913702.5473141484,40846008.918802008,14638682.551222272,4032291.6482003159,14932920.070501836,17824476.41142628,75183780.313159078,18182748.387295954,53681067.931109123,8560717.6753295101,47554786.686455436,70286120.613037109,10290135.311877945,7423597.6178548029,16495233.906873375,9087374.3159684241,12237664.078837475,38625127.248830788,24967282.253644221,19142182.202061325,20693663.759390753,3215476.9841514868,6495263.5079860035,3280108.0715329321,57975910.164344557,0,13517994.504833806,27306348.899764292,12065992.920083342,40041859.361933723,22858678.844443034,3551887.020444226,7174811.7812973345,3623279.9495551554,64041473.108387366,0,14932275.821226502,30163197.158877533,13328362.744579008,44231123.793795779]
[{"$f":"A203+1","v":195},{"$f":"NPV(#REF!,$G204:$CJ204)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,4299931.2461148193,0,0,0,0,0,0,0,4055376.2904469669,0,11620739.516367633,2156780.9271797906,16512097.909380458,0,0,0,1157737.4311774001,8185203.6384242186,20077135.210249115,16699452.463113092,2409492.4268206027,14601524.106532855,1228961.6122998488,0,0,1266200.3781141462,0,3874953.0171427228,0,0,65596188.490668073,0,6787690.9411371984,4113340.7103291419,0,9790710.6700824369,12713937.141578477,5707145.1168863401,4323162.4260414029,65099985.591580898,32768479.232175812,7423597.6178548029,19494367.344486713,21203873.40392632,7648540.049273422,13905045.809579084,0,33097253.537487119,11142742.024287328,9646430.9524544589,3247631.7539930018,223110204.61857754,24846818.641861957,0,5069247.9393126769,27306348.899764292,73148847.930100828,22632355.291527756,12308519.37777702,10655661.061332678,3587405.8906486672,246452468.4267019,27446345.617880303,0,5599603.4329599375,30163197.158877533,80801835.871928975,25000200.405188918]
[196,{"$f":"NPV(#REF!,$G205:$CJ205)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1013844.0726117417,1034918.4367525765,1056430.8651243302,0,0,0,2269850.8600674444,11462746.843340594,6946424.5870643994,0,2362015.9070881316,0,0,13384730.430988451,27037155.470596675,0,7521982.4442424532,7597202.2686848771,2557724.7637905753,68457503.302854776,5218270.0630855318,0,14638682.551222272,0,6787690.9411371984,4113340.7103291419,20772370.587162171,6993364.7643445982,14126596.823976085,7133931.396107926,5764216.5680552041,17465576.201207265,11760154.642146224,5938878.0942838425,10496967.031646693,69669869.755757913,10707956.068982789,69525229.047895417,3120910.2817055276,45705731.075577453,25469124.626942463,24116077.381136153,32476317.53993002,11480378.250365261,13251636.608993042,223062827.70848981,27035989.009667613,139729263.40327609,13789706.194380963,59192313.839380287,28133758.577776045,26639152.653331701,35874058.906486675,12681479.823443042,14638050.996202828,246400134.8435854,29864551.642453004,154348035.92266884,15232414.565233152,65385139.521263324]
[197,{"$f":"NPV(#REF!,$G206:$CJ206)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,2579958.7476688917,0,0,0,0,0,7783792.2953831358,993198.85226443573,6083064.4356704503,0,0,0,0,0,9079403.4402697776,0,0,7015888.8329350445,0,2385636.0661590132,3614238.6402309034,7300762.0532664275,1228961.6122998488,0,1253663.7407070755,1266200.3781141462,3836587.1456858627,2583302.0114284819,1304567.515771383,46116461.682518393,6653946.6141919419,0,12217843.694046957,9597794.9907679986,30466143.527837846,6993364.7643445982,2825319.3647952168,5707145.1168863401,20174757.988193214,8732788.1006036326,22050289.95402417,4454158.5707128812,2999133.437613341,19689311.017931584,9178248.0591281056,13905045.809579084,26527737.394496985,11032417.84582904,19101843.470206846,24116077.381136153,27604869.908940513,0,78335707.001297101,116656232.76681598,52382228.706230998,103392723.10624962,22408272.565869063,225122910.04228669,21100318.933332033,26639152.653331701,30492950.070513669,0,86531355.16336222,128861055.78134449,57862568.80725269,114209889.5496776,24752673.668503873,248675747.36966622]
[198,{"$f":"NPV(#REF!,$G207:$CJ207)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3511449.7336135381,896110.20254942647,914737.28064654907,1867503.1044711072,0,0,0,1013844.0726117417,0,0,0,0,0,0,0,10419636.8805966,5846574.0274458714,0,0,1204746.2134103014,1216793.6755444047,0,0,0,5064801.5124565847,70337431.004240826,10333208.045713928,1304567.515771383,15811358.291149164,6653946.6141919419,8064583.2964006318,16290458.258729273,13711135.70109714,20772370.587162171,0,2825319.3647952168,15694649.071437437,11528433.136110408,173467986.52324986,7350096.6513413899,19301353.806422487,154294514.63097155,19689311.017931584,4589124.0295640528,12360040.719625851,10923185.985969346,31521193.84522583,14326382.602655137,1607738.4920757434,19485790.523958009,228507932.98676798,8282272.8806206509,116656232.76681598,18587242.444146484,5119940.4187058043,5171139.8228928605,53969462.618258499,15825239.199999025,1775943.510222113,21524435.343892001,252414918.6091648,9148781.8726267684,128861055.78134449,20531879.25418644,5655599.4672895372,5712155.4619624317,59615862.504681267]
[199,{"$f":"NPV(#REF!,$G208:$CJ208)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,914737.28064654907,0,953161.06574998295,972974.03692289197,0,0,2069836.873505153,0,4313561.8543595811,2201613.0545840608,0,0,0,0,11693148.054891743,0,1192818.0330795066,0,0,0,0,7521982.4442424532,5064801.5124565847,6394311.9094764385,3874953.0171427228,0,5270452.7637163885,7984735.9370303294,1344097.2160667721,8145229.1293646367,15082249.271206854,30466143.527837846,8392037.7172135171,15539256.506373694,14267862.792215852,8646324.8520828057,8732788.1006036326,2940038.660536556,4454158.5707128812,13496100.469260035,0,65777444.423751421,23175076.349298473,1560455.1408527638,23640895.383919373,68448272.434907869,28939292.85736338,22733422.277951013,6560216.1430658642,29816182.370234344,26768305.95016595,38864234.201397188,56319344.605763853,95055193.556223199,50487561.804177307,75609476.177773118,31966983.183998037,25111841.234540671,7246559.8991103107,32935614.741456363,29568863.012329713,42930292.98602619,62211594.140184917,105000069.93744871,55769677.826959901]
[200,{"$f":"NPV(#REF!,$G209:$CJ209)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,0,0,0,972974.03692289197,1986397.7045288715,4055376.2904469669,0,1056430.8651243302,1078390.4635898953,1100806.5272920304,0,7944478.0102360556,10316472.159006536,2315474.8623548001,1169314.8054891741,5905039.7677203286,3578454.0992385196,0,2433587.3510888093,1228961.6122998488,3723753.6852685418,7521982.4442424532,0,15346348.582743451,6458255.0285712052,0,0,11977103.905545495,0,14932920.070501836,4113340.7103291419,1384824.7058108111,9790710.6700824369,15539256.506373694,5707145.1168863401,15851595.562151812,0,16170212.632951058,7423597.6178548029,7497833.5940333521,10601936.70196316,0,20085066.169392008,26527737.394496985,37825432.614270993,39795507.229597598,1607738.4920757434,6495263.5079860035,14760486.321898194,53006546.435972169,33460382.437707439,25346239.696563389,84619608.237661675,25855699.114464309,63434633.967158258,43958997.777775072,1775943.510222113,7174811.7812973345,16304759.772998199,58552203.984811313,36961078.765412144,27998017.164799694,93472691.502949297,28560777.309812166,70071300.197484165]
[201,{"$f":"NPV(#REF!,$G210:$CJ210)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,0,0,0,0,2918922.1107686758,0,1013844.0726117417,1034918.4367525765,0,2156780.9271797906,0,0,0,0,5788687.1558870003,1169314.8054891741,0,17892270.496192601,0,8517555.7288108319,3686884.836899546,7447507.3705370836,1253663.7407070755,3798601.1343424385,3836587.1456858627,7749906.0342854457,6522837.5788569143,0,13307893.228383884,2688194.4321335442,4072614.5646823184,1371113.5701097141,11078597.646486489,0,5650638.7295904336,2853572.55844317,7205270.7100690054,5821858.7337357551,143876036.93486047,4454158.5707128812,28491767.657326736,18174748.631936848,4589124.0295640528,35535117.068924323,28088192.535349749,49316782.24995169,7959101.4459195202,9646430.9524544589,32476317.53993002,14760486.321898194,23190364.065737821,0,3379498.6262084516,5119940.4187058043,10342279.645785721,53969462.618258499,8791799.5555550139,10655661.061332678,35874058.906486675,16304759.772998199,25616589.243354946,0,3733068.9553066255,5655599.4672895372,11424310.923924863,59615862.504681267]
[202,{"$f":"NPV(#REF!,$G211:$CJ211)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,0,972974.03692289197,993198.85226443573,0,2069836.873505153,0,0,0,1123688.5445878438,0,1146274.6843340595,0,2338629.6109783482,17715119.303160988,5964090.1653975332,6023731.0670515066,0,1228961.6122998488,1241251.2284228473,8775646.1849495284,2532400.7562282924,8952036.6732670143,2583302.0114284819,5218270.0630855318,1317613.1909290971,14638682.551222272,18817361.024934806,0,6855567.85054857,0,13986729.528689196,7063298.4119880423,1426786.279221585,21615812.130207017,11643717.46747151,29400386.605365559,0,0,10601936.70196316,9178248.0591281056,18540061.079438776,7802275.7042638194,15760596.922612915,22285484.048574656,1607738.4920757434,14614342.892968507,3280108.0715329321,9938727.4567447808,52107175.449795328,27035989.009667613,10239880.837411609,10342279.645785721,20891404.88448716,24617038.755554039,1775943.510222113,16143326.507919002,3623279.9495551554,10978538.24715212,57558738.894527465,29864551.642453004,11311198.934579074,11424310.923924863,23077108.066328231]
[203,{"$f":"NPV(#REF!,$G212:$CJ212)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,0,0,2801254.656706661,0,0,3972795.4090577429,0,0,0,5391952.3179494767,7705645.6910442133,0,9079403.4402697776,17194120.265010893,2315474.8623548001,0,0,4771272.1323180264,7228477.2804618068,3650381.0266332137,2457923.2245996976,0,1253663.7407070755,7597202.2686848771,1278862.3818952877,0,5218270.0630855318,26352263.818581942,5323157.2913535535,4032291.6482003159,0,1371113.5701097141,22157195.292972978,1398672.9528689196,53681067.931109123,8560717.6753295101,1441054.142013801,1455464.6834339388,27930367.275097277,0,20993934.063293386,36349497.263873696,0,80790153.698124126,17165006.549380403,18912716.307135496,12734562.313471232,0,160552469.59172308,88562917.931389153,29816182.370234344,60472271.059203491,72905238.961525112,23893055.287293755,22408272.565869063,24626778.803130709,14066879.288888022,0,177349810.20042691,97828558.637989178,32935614.741456363,66799008.58585985,80532740.015291631,26392797.514017843,24752673.668503873,27203284.743545849]
[204,{"$f":"NPV(#REF!,$G213:$CJ213)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,859986.24922296393,0,2688330.6076482791,1829474.5612930981,933751.55223555362,0,972974.03692289197,993198.85226443573,2027688.1452234834,0,5282154.3256216515,0,0,1123688.5445878438,0,6877648.1060043564,0,4677259.2219566964,0,0,0,15818317.78207726,2457923.2245996976,1241251.2284228473,1253663.7407070755,5064801.5124565847,0,0,5218270.0630855318,6588065.9546454856,25284997.133929376,2688194.4321335442,1357538.1882274395,6855567.85054857,19387545.881351355,11189383.622951357,0,35669656.980539627,1441054.142013801,27653828.985244837,10290135.311877945,8908317.1414257623,4498700.1564200111,19689311.017931584,4589124.0295640528,69525229.047895417,81143667.324343711,19142182.202061325,65264631.856540062,33762508.333590612,9742895.2619790044,14760486.321898194,9938727.4567447808,16730191.21885372,15207743.817938032,25599702.093529027,25855699.114464309,57451363.432339698,72092756.355551109,37294813.714664377,10762217.671946,16304759.772998199,10978538.24715212,18480539.382706072,16798810.298879813,28277997.33644769,28560777.309812166,63462047.182402648]
[205,{"$f":"NPV(#REF!,$G214:$CJ214)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2801254.656706661,0,0,0,0,2069836.873505153,1056430.8651243302,5391952.3179494767,5504032.6364601525,0,2269850.8600674444,0,2315474.8623548001,4677259.2219566964,2362015.9070881316,1192818.0330795066,0,0,0,0,2507327.4814141509,1266200.3781141462,1278862.3818952877,0,3913702.5473141484,26352263.818581942,65596188.490668073,0,2715076.3764548791,0,1384824.7058108111,4196018.8586067585,53681067.931109123,2853572.55844317,17292649.704165611,5821858.7337357551,7350096.6513413899,5938878.0942838425,20993934.063293386,13631061.473952636,6118832.0394187374,1545005.0899532314,14044096.267674875,28369074.460703246,20693663.759390753,1607738.4920757434,27604869.908940513,9840324.2145987954,8282272.8806206509,43498497.169019662,3379498.6262084516,54612697.799528584,10342279.645785721,24626778.803130709,22858678.844443034,1775943.510222113,30492950.070513669,10869839.848665465,9148781.8726267684,48049402.395035781,3733068.9553066255,60326394.317755066,11424310.923924863,27203284.743545849]
[206,{"$f":"NPV(#REF!,$G215:$CJ215)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,2859483.1972499485,972974.03692289197,0,0,0,0,3235171.3907696856,0,0,0,6877648.1060043564,2315474.8623548001,1169314.8054891741,0,17892270.496192601,20480685.627975121,10951143.079899643,20892347.409097429,0,0,11395803.403027317,8952036.6732670143,0,5218270.0630855318,0,7984735.9370303294,43011110.914136708,5430152.7529097581,21937817.121755425,0,19581421.340164874,11301277.459180867,4280358.8376647551,17292649.704165611,2910929.3668678775,7350096.6513413899,14847195.235709606,8997400.3128400221,12116499.087957898,4589124.0295640528,12360040.719625851,23634021.068163563,6304238.7690451657,11142742.024287328,32154769.841514867,35723949.29392302,18040594.393431127,4969363.7283723904,16730191.21885372,52382228.706230998,46079463.76835224,22408272.565869063,33078057.733771335,12308519.37777702,35518870.204442263,39461464.797135346,19928039.722553354,5489269.1235760599,18480539.382706072,57862568.80725269,50900395.205605835,24752673.668503873,36538754.438353032]
[207,{"$f":"NPV(#REF!,$G216:$CJ216)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,0,0,3812644.2629999318,2918922.1107686758,6952391.9658510499,6083064.4356704503,1034918.4367525765,1056430.8651243302,0,0,5618442.7229392193,2269850.8600674444,0,4630949.7247096002,1169314.8054891741,0,9542544.2646360528,1204746.2134103014,9734349.4043552373,0,0,0,10129603.024913169,0,0,2609135.0315427659,2635226.3818581942,1330789.3228383884,1344097.2160667721,20363072.823411595,20566703.551645711,4154474.1174324332,6993364.7643445982,5650638.7295904336,2853572.55844317,4323162.4260414029,80686281.301162452,10290135.311877945,23971679.630103584,11996533.750453364,21203873.40392632,0,30900101.799064629,4681365.4225582909,11032417.84582904,73687254.410227552,30547031.349439122,122495447.59777057,13120432.286131728,57975910.164344557,31787363.315822061,106454206.72556622,29012995.705999557,8618566.3714881018,57451363.432339698,81396571.582341731,33742926.694220148,135311181.67864615,14493119.798220621,64041473.108387366,35113024.827141531,117591672.09215869,32048396.98130738,9520259.1032707207,63462047.182402648]
[208,{"$f":"NPV(#REF!,$G217:$CJ217)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,972974.03692289197,0,1013844.0726117417,3104755.3102577291,2112861.7302486603,0,0,0,0,0,0,5846574.0274458714,0,0,0,7300762.0532664275,1228961.6122998488,0,3760991.2221212266,7597202.2686848771,0,1291651.0057142409,0,3952839.5727872909,1330789.3228383884,1344097.2160667721,0,1371113.5701097141,0,4196018.8586067585,0,12841076.512994265,10087378.994096607,0,16170212.632951058,5938878.0942838425,0,10601936.70196316,6118832.0394187374,24720081.439251702,205585495.77535945,18912716.307135496,11142742.024287328,6430953.9683029735,119247815.84377757,9840324.2145987954,21533909.489613693,15057172.096968347,328465304.60479581,22186408.481058486,17237132.742976204,15668553.663365372,12308519.37777702,7103774.040888452,131723775.78799747,10869839.848665465,23786832.868829593,16632485.444435462,362830042.89638829,24507597.691587996,19040518.206541441,17307831.049746174]
[209,{"$f":"NPV(#REF!,$G218:$CJ218)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,2744211.8419396468,2801254.656706661,953161.06574998295,0,0,2027688.1452234834,0,2112861.7302486603,2156780.9271797906,2201613.0545840608,17979016.713405501,1134925.4300337222,2292549.368668119,0,0,0,3578454.0992385196,0,0,3686884.836899546,6206256.142114237,6268318.703535378,1266200.3781141462,0,6458255.0285712052,2609135.0315427659,0,6653946.6141919419,5376388.8642670885,14932920.070501836,13711135.70109714,0,43358861.538936503,8475958.09438565,0,4323162.4260414029,62796889.291747123,143876036.93486047,14847195.235709606,0,19689311.017931584,4589124.0295640528,13905045.809579084,22073565.927310802,31521193.84522583,12734562.313471232,16077384.920757433,9742895.2619790044,0,9938727.4567447808,33460382.437707439,3379498.6262084516,29012995.705999557,91356803.537773877,1740950.4070405967,14066879.288888022,17759435.102221131,10762217.671946,0,10978538.24715212,36961078.765412144,3733068.9553066255,32048396.98130738,100914746.49466965,1923092.3388606862]
[210,{"$f":"NPV(#REF!,$G219:$CJ219)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6403160.964525843,1867503.1044711072,0,0,0,4055376.2904469669,6209510.6205154583,0,0,0,1123688.5445878438,1134925.4300337222,0,10419636.8805966,7015888.8329350445,16534111.349616921,0,0,0,27037155.470596675,12412512.284228474,8775646.1849495284,1266200.3781141462,3836587.1456858627,2583302.0114284819,5218270.0630855318,6588065.9546454856,9315525.2598687187,1344097.2160667721,6787690.9411371984,4113340.7103291419,9693772.9406756777,15385402.481558116,7063298.4119880423,17121435.35065902,5764216.5680552041,14554646.83433939,4410057.9908048334,23971679.630103584,13496100.469260035,18174748.631936848,21415912.137965579,29355096.709111396,224992539.33171767,104478871.4791145,17510023.181022946,25723815.873211894,3247631.7539930018,13120432.286131728,29816182.370234344,33460382.437707439,38864234.201397188,152669705.77905649,87909376.989178643,8704752.0352029838,19341959.022221033,28415096.163553808,3587405.8906486672,14493119.798220621,32935614.741456363,36961078.765412144,42930292.98602619,168642334.88356462,97106642.853361353,9615461.6943034306]
[211,{"$f":"NPV(#REF!,$G220:$CJ220)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,877862.43340338452,0,0,0,13344254.920499761,0,3972795.4090577429,0,0,1056430.8651243302,0,0,4494754.1783513753,1134925.4300337222,11462746.843340594,0,2338629.6109783482,2362015.9070881316,8349726.2315565459,0,4867174.7021776186,3686884.836899546,0,0,11395803.403027317,3836587.1456858627,12916510.05714241,2609135.0315427659,7905679.1455745818,10646314.582707107,5376388.8642670885,12217843.694046957,0,75183780.313159078,4196018.8586067585,25427874.283156954,17121435.35065902,18733703.846179411,36386617.085848473,20580270.623755891,4454158.5707128812,49485701.720620126,1514562.3859947373,29064452.187238999,1545005.0899532314,12483641.12682211,53586029.536883906,28652765.205310274,12861907.936605947,4871447.6309895022,3280108.0715329321,29816182.370234344,35133401.559592806,10138495.878625354,6826587.224941073,51711398.228928618,19150454.477446564,31650478.39999805,14207548.081776904,5381108.8359730002,3623279.9495551554,32935614.741456363,38809132.703682743,11199206.865919875,7540799.2897193832,57121554.619624332,21154015.727467548]
[212,{"$f":"NPV(#REF!,$G221:$CJ221)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,1867503.1044711072,0,0,0,5069220.3630587086,2069836.873505153,2112861.7302486603,1078390.4635898953,5504032.6364601525,0,0,0,3473212.2935321997,0,0,0,2409492.4268206027,0,3686884.836899546,4965004.9136913894,0,2532400.7562282924,0,1291651.0057142409,5218270.0630855318,0,5323157.2913535535,0,2715076.3764548791,10968908.560877712,18002721.175540544,15385402.481558116,16951916.1887713,5707145.1168863401,17292649.704165611,0,22050289.95402417,4454158.5707128812,14995667.188066704,19689311.017931584,7648540.049273422,0,0,6304238.7690451657,49346428.964701019,64543617.842434593,19485790.523958009,34441134.751095787,21533909.489613693,82465102.315080836,16897493.131042257,139729263.40327609,24131985.840166684,1740950.4070405967,54509157.244441085,71296308.322838664,21524435.343892001,38044439.470329128,23786832.868829593,91092776.591537058,18665344.776533127,154348035.92266884,26656725.489158016,1923092.3388606862]
[213,{"$f":"NPV(#REF!,$G222:$CJ222)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7168881.6203954117,0,933751.55223555362,0,0,0,6083064.4356704503,0,1056430.8651243302,0,0,0,0,2292549.368668119,0,5846574.0274458714,1181007.9535440658,0,0,3650381.0266332137,2457923.2245996976,13653763.512651322,1253663.7407070755,0,6394311.9094764385,0,0,0,10646314.582707107,13440972.160667721,13575381.882274397,0,0,6993364.7643445982,2825319.3647952168,0,7205270.7100690054,24742899.618376959,8820115.9816096667,5938878.0942838425,11996533.750453364,69669869.755757913,6118832.0394187374,0,20285916.831085928,3152119.3845225829,11142742.024287328,0,69824082.710849538,6560216.1430658642,64601728.468841076,3346038.2437707437,25346239.696563389,103392723.10624962,0,40041859.361933723,12308519.37777702,0,77129226.648946345,7246559.8991103107,71360498.606488779,3696107.8765412141,27998017.164799694,114209889.5496776,0,44231123.793795779]
[214,{"$f":"NPV(#REF!,$G223:$CJ223)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,9656486.7674372308,0,2744211.8419396468,933751.55223555362,0,972974.03692289197,0,2027688.1452234834,6209510.6205154583,1056430.8651243302,0,2201613.0545840608,0,0,1146274.6843340595,2315474.8623548001,1169314.8054891741,7086047.721264394,2385636.0661590132,0,7300762.0532664275,18434424.184497733,13653763.512651322,0,7597202.2686848771,0,5166604.0228569638,0,38210782.536943816,1330789.3228383884,1344097.2160667721,0,0,0,16784075.434427034,25633550.007140424,0,7205270.7100690054,26198364.301810898,5880077.3210731121,2969439.0471419212,5998266.8752266821,19689311.017931584,116064404.76052086,41715137.428737246,76462301.901785433,14184537.230351623,55713710.121436641,45016677.778120816,38971581.047916017,93483080.038688555,13251636.608993042,120002271.01058672,109833705.35177468,66559225.443175465,29303125.663059544,54729881.931955278,61542596.888885096,49726418.286219165,43048870.687784001,103263478.56232192,14638050.996202828,132557163.65788572,121324741.04746532,73522793.074763983,32368880.951120447,60455838.503180742]
[215,{"$f":"NPV(#REF!,$G224:$CJ224)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,0,0,0,2918922.1107686758,0,0,0,11620739.516367633,4313561.8543595811,15411291.382088427,0,0,3438824.0530021782,0,21047666.498805135,0,3578454.0992385196,1204746.2134103014,4867174.7021776186,28266117.082896523,13653763.512651322,0,0,70337431.004240826,18083114.079999372,3913702.5473141484,0,5323157.2913535535,5376388.8642670885,4072614.5646823184,126168722.69958596,1384824.7058108111,47758519.728227772,24015214.600759342,14267862.792215852,8646324.8520828057,11643717.46747151,5880077.3210731121,31395277.247966688,8997400.3128400221,3029124.7719894745,4589124.0295640528,77700143.518217668,11150379.941345813,4728179.0767838741,25469124.626942463,11254169.444530204,1623815.8769965009,93483080.038688555,4969363.7283723904,21749248.584509831,16897493.131042257,22186408.481058486,38172655.504420996,33078057.733771335,28133758.577776045,12431604.571554791,1793702.9453243336,103263478.56232192,5489269.1235760599,24024701.19751789,18665344.776533127,24507597.691587996,42166359.855883241,36538754.438353032]
[216,{"$f":"NPV(#REF!,$G225:$CJ225)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,3439944.9968918557,0,4480551.0127471322,914737.28064654907,0,0,0,993198.85226443573,2027688.1452234834,0,0,0,0,0,11349254.300337221,10316472.159006536,1157737.4311774001,4677259.2219566964,0,2385636.0661590132,1204746.2134103014,0,4915846.4491993953,0,0,0,2557724.7637905753,5166604.0228569638,0,6588065.9546454856,6653946.6141919419,1344097.2160667721,1357538.1882274395,17824476.41142628,9693772.9406756777,40561515.633198671,5650638.7295904336,0,7205270.7100690054,24742899.618376959,8820115.9816096667,31395277.247966688,4498700.1564200111,16660186.245942112,7648540.049273422,9270030.5397193879,12483641.12682211,9456358.1535677481,20693663.759390753,11254169.444530204,42219212.801909022,223348987.74902305,123059980.5566116,10038114.73131223,10138495.878625354,25599702.093529027,0,34819008.140811935,22858678.844443034,12431604.571554791,46636276.578432672,246716233.55576697,135934777.27550587,11088323.62962364,11199206.865919875,28277997.33644769,0,38461846.777213722]
[217,{"$f":"NPV(#REF!,$G226:$CJ226)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6952391.9658510499,0,1034918.4367525765,0,0,4403226.1091681216,3371065.6337635312,0,0,0,0,7086047.721264394,16699452.463113092,6023731.0670515066,13384730.430988451,27037155.470596675,0,3760991.2221212266,48115614.368337557,0,7749906.0342854457,5218270.0630855318,0,7984735.9370303294,0,0,16453362.841316568,70827683.09602353,11189383.622951357,1412659.6823976084,75827405.279959351,5764216.5680552041,26198364.301810898,22050289.95402417,4454158.5707128812,0,21203873.40392632,7648540.049273422,13905045.809579084,9362730.8451165818,64618447.382712945,65264631.856540062,3215476.9841514868,22733422.277951013,18040594.393431127,51350091.85984803,8365095.6094268598,32105236.948980287,8533234.0311763417,25855699.114464309,41782809.768974319,72092756.355551109,3551887.020444226,25111841.234540671,19928039.722553354,56722447.610285953,9240269.6913530361,35464155.075412937,9425999.1121492293,28560777.309812166,46154216.132656462]
[218,{"$f":"NPV(#REF!,$G227:$CJ227)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,6403160.964525843,3735006.2089422145,953161.06574998295,972974.03692289197,0,0,0,1056430.8651243302,0,0,0,0,0,0,22216981.304294307,0,9542544.2646360528,0,0,18434424.184497733,0,1253663.7407070755,8863402.6467990242,0,5166604.0228569638,5218270.0630855318,46116461.682518393,14638682.551222272,13440972.160667721,5430152.7529097581,8226681.4206582839,13848247.058108112,18182748.387295954,7063298.4119880423,4280358.8376647551,12969487.278124209,5821858.7337357551,20580270.623755891,19301353.806422487,53984401.87704014,18174748.631936848,4589124.0295640528,7725025.4497661572,24967282.253644221,45705731.075577453,313247090.21329904,66385434.493951119,32476317.53993002,3280108.0715329321,13251636.608993042,57369815.486781552,27035989.009667613,29012995.705999557,22408272.565869063,73626863.304849222,346019666.57028979,73330819.747054592,35874058.906486675,3623279.9495551554,14638050.996202828,63371967.517457299,29864551.642453004,32048396.98130738,24752673.668503873,81329862.231162801]
[219,{"$f":"NPV(#REF!,$G228:$CJ228)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,4573686.4032327449,0,953161.06574998295,0,0,1013844.0726117417,2069836.873505153,11620739.516367633,0,2201613.0545840608,2247377.0891756876,2269850.8600674444,0,10419636.8805966,7015888.8329350445,0,0,6023731.0670515066,3650381.0266332137,3686884.836899546,0,2507327.4814141509,2532400.7562282924,12788623.818952877,71040805.314283252,3913702.5473141484,13176131.909290971,14638682.551222272,4032291.6482003159,19005534.635184154,0,19387545.881351355,11189383.622951357,1412659.6823976084,21401794.188323777,14410541.420138011,173467986.52324986,23520309.284292448,14847195.235709606,53984401.87704014,68155307.369763181,70366568.453315482,150990216.27680188,23634021.068163563,7880298.4613064574,25469124.626942463,6430953.9683029735,19485790.523958009,14760486.321898194,29816182.370234344,20076229.46262446,11828245.191729579,8533234.0311763417,18960846.017273825,24373305.698568355,28133758.577776045,7103774.040888452,21524435.343892001,16304759.772998199,32935614.741456363,22176647.259247281,13065741.343573188,9425999.1121492293,20944570.027195588,26923292.744049605]
[220,{"$f":"NPV(#REF!,$G229:$CJ229)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,859986.24922296393,0,0,914737.28064654907,0,0,0,0,2027688.1452234834,0,19015755.572237942,3235171.3907696856,0,0,1134925.4300337222,0,10419636.8805966,0,0,2385636.0661590132,1204746.2134103014,7300762.0532664275,0,3723753.6852685418,0,1266200.3781141462,2557724.7637905753,7749906.0342854457,5218270.0630855318,3952839.5727872909,13307893.228383884,0,5430152.7529097581,13711135.70109714,30466143.527837846,2797345.9057378392,5650638.7295904336,0,0,33475687.718980592,1470019.330268278,2969439.0471419212,2999133.437613341,10601936.70196316,0,4635015.2698596939,4681365.4225582909,15990062.817543143,15918202.89183904,33762508.333590612,4871447.6309895022,0,39754909.826979123,6692076.4875414874,5069247.9393126769,5119940.4187058043,24131985.840166684,110186821.85270174,17583599.111110028,37294813.714664377,5381108.8359730002,0,43914152.988608479,7392215.7530824281,5599603.4329599375,5655599.4672895372,26656725.489158016,121714801.3472372]
[221,{"$f":"NPV(#REF!,$G230:$CJ230)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,0,0,0,0,0,993198.85226443573,0,2069836.873505153,2112861.7302486603,0,0,0,1134925.4300337222,1146274.6843340595,6946424.5870643994,5846574.0274458714,0,0,1204746.2134103014,8517555.7288108319,2457923.2245996976,0,0,7597202.2686848771,0,0,27395917.831199039,0,6653946.6141919419,9408680.512467403,5430152.7529097581,2742227.1402194281,22157195.292972978,2797345.9057378392,1412659.6823976084,5707145.1168863401,15851595.562151812,8732788.1006036326,23520309.284292448,16331914.759280568,2999133.437613341,150632235.97506383,143183027.61257818,0,14044096.267674875,7880298.4613064574,19101843.470206846,16077384.920757433,25981054.031944014,13120432.286131728,13251636.608993042,25095286.828280579,20276991.757250708,18773114.868587952,25855699.114464309,26114256.105608951,21100318.933332033,17759435.102221131,28699247.125189338,14493119.798220621,14638050.996202828,27720809.074059106,22398413.73183975,20737198.046728306,28560777.309812166,28846385.082910296]
[222,{"$f":"NPV(#REF!,$G231:$CJ231)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11649432.633142544,6403160.964525843,0,953161.06574998295,0,993198.85226443573,5069220.3630587086,6209510.6205154583,0,0,0,4494754.1783513753,0,1146274.6843340595,0,2338629.6109783482,0,0,0,9734349.4043552373,0,8688758.5989599321,52653877.109697171,0,6394311.9094764385,14208161.062856652,5218270.0630855318,0,10646314.582707107,2688194.4321335442,1357538.1882274395,8226681.4206582839,13848247.058108112,4196018.8586067585,1412659.6823976084,0,12969487.278124209,10188252.784037571,13658227.938692305,16331914.759280568,11996533.750453364,16660186.245942112,143183027.61257818,4635015.2698596939,12483641.12682211,15760596.922612915,73687254.410227552,19292861.904908918,22733422.277951013,14760486.321898194,29816182.370234344,120002271.01058672,10138495.878625354,20479761.674823217,25855699.114464309,53969462.618258499,81396571.582341731,21311322.122665357,25111841.234540671,16304759.772998199,32935614.741456363,132557163.65788572,11199206.865919875,22622397.869158149,28560777.309812166,59615862.504681267]
[223,{"$f":"NPV(#REF!,$G232:$CJ232)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,6272771.4178459849,0,2801254.656706661,15250577.051999727,0,2979596.556793307,0,2069836.873505153,2112861.7302486603,2156780.9271797906,0,0,0,0,0,19878351.69331596,4724031.8141762633,9542544.2646360528,0,3650381.0266332137,8602731.2860989422,0,10029309.925656604,2532400.7562282924,0,0,0,0,10646314.582707107,14785069.376734493,0,6855567.85054857,30466143.527837846,4196018.8586067585,2825319.3647952168,38730962.020214066,7205270.7100690054,5821858.7337357551,22050289.95402417,10393036.664996725,20993934.063293386,12116499.087957898,1529708.0098546844,3090010.1799064628,0,104478871.4791145,22285484.048574656,33996586.493013434,4871447.6309895022,18040594.393431127,24846818.641861957,40152458.925248921,10138495.878625354,63145931.830704927,17237132.742976204,58211782.74603647,24617038.755554039,37553381.628638357,5381108.8359730002,19928039.722553354,27446345.617880303,44353294.518494561,11199206.865919875,69752393.429904297,19040518.206541441,64302023.180902109]
[224,{"$f":"NPV(#REF!,$G233:$CJ233)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,1755724.866806769,11649432.633142544,0,0,0,7783792.2953831358,0,0,0,4225723.4604973206,1078390.4635898953,5504032.6364601525,0,0,12609021.527674654,3473212.2935321997,0,0,0,0,3650381.0266332137,1228961.6122998488,1241251.2284228473,0,0,0,0,5218270.0630855318,3952839.5727872909,2661578.6456767768,13440972.160667721,0,8226681.4206582839,11078597.646486489,0,50855748.566313908,2853572.55844317,11528433.136110408,4366394.0503018163,27930367.275097277,7423597.6178548029,22493500.782100059,19689311.017931584,7648540.049273422,16995055.989485547,26527737.394496985,31521193.84522583,68448272.434907869,1607738.4920757434,9742895.2619790044,11480378.250365261,53006546.435972169,223062827.70848981,6758997.2524169032,17066468.062352683,20684559.291571442,20891404.88448716,75609476.177773118,1775943.510222113,10762217.671946,12681479.823443042,58552203.984811313,246400134.8435854,7466137.9106132509,18851998.224298459,22848621.847849727,23077108.066328231]
[225,{"$f":"NPV(#REF!,$G234:$CJ234)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,896110.20254942647,914737.28064654907,0,3812644.2629999318,0,0,1013844.0726117417,1034918.4367525765,1056430.8651243302,0,2201613.0545840608,2247377.0891756876,0,5731373.4216702972,3473212.2935321997,0,15353103.396072853,7156908.1984770391,1204746.2134103014,0,0,12412512.284228474,0,0,1278862.3818952877,5166604.0228569638,7827405.0946282968,0,6653946.6141919419,13440972.160667721,12217843.694046957,4113340.7103291419,19387545.881351355,6993364.7643445982,19777235.553566519,5707145.1168863401,8646324.8520828057,24742899.618376959,16170212.632951058,5938878.0942838425,11996533.750453364,18174748.631936848,4589124.0295640528,7725025.4497661572,3120910.2817055276,3152119.3845225829,23877304.337758563,32154769.841514867,74695530.341839045,1640054.0357664661,123059980.5566116,0,328465304.60479581,148262497.43445241,253484944.36606276,54729881.931955278,26375398.666665044,35518870.204442263,82510335.484919354,1811639.9747775777,135934777.27550587,0,362830042.89638829,163774035.03481805,280005078.00538117,60455838.503180742]
[226,{"$f":"NPV(#REF!,$G235:$CJ235)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,0,1906322.1314999659,6810818.2584602442,0,4055376.2904469669,0,0,3235171.3907696856,3302419.5818760912,0,0,1146274.6843340595,0,8185203.6384242186,4724031.8141762633,9542544.2646360528,2409492.4268206027,1216793.6755444047,27037155.470596675,3723753.6852685418,8775646.1849495284,3798601.1343424385,3836587.1456858627,5166604.0228569638,16959377.705027975,3952839.5727872909,3992367.9685151647,1344097.2160667721,10860305.505819516,98919803.879288629,4154474.1174324332,16784075.434427034,1412659.6823976084,5707145.1168863401,7205270.7100690054,2910929.3668678775,5880077.3210731121,4454158.5707128812,28491767.657326736,0,70366568.453315482,13905045.809579084,26527737.394496985,7880298.4613064574,28652765.205310274,67759094.826586068,25981054.031944014,228507932.98676798,8282272.8806206509,45415098.962253839,15207743.817938032,42666170.15588171,51711398.228928618,48746611.397136711,31650478.39999805,74848195.343282878,28699247.125189338,252414918.6091648,9148781.8726267684,50166523.141445041,16798810.298879813,47129995.560746148,57121554.619624332,53846585.48809921]
[227,{"$f":"NPV(#REF!,$G236:$CJ236)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,0,3812644.2629999318,0,0,0,0,0,3235171.3907696856,0,0,0,0,8104162.0182418004,1169314.8054891741,17715119.303160988,0,0,7300762.0532664275,0,2482502.4568456947,1253663.7407070755,0,12788623.818952877,1291651.0057142409,3913702.5473141484,6588065.9546454856,2661578.6456767768,2688194.4321335442,1357538.1882274395,19195589.981535997,0,12588056.575820277,0,0,10087378.994096607,0,7350096.6513413899,35633268.565703049,32990467.81374675,7572811.929973687,4589124.0295640528,10815035.62967262,14044096.267674875,15760596.922612915,313015329.65946841,12861907.936605947,24357238.154947516,45921513.001461044,31472636.946358472,3346038.2437707437,328465304.60479581,103392723.10624962,36448942.230123378,20891404.88448716,345763658.73473096,14207548.081776904,26905544.179865006,50725919.293772168,34765371.115981713,3696107.8765412141,362830042.89638829,114209889.5496776,40262308.035229094,23077108.066328231]
[228,{"$f":"NPV(#REF!,$G237:$CJ237)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,9267214.9163947068,0,877862.43340338452,896110.20254942647,0,0,953161.06574998295,0,0,6230674.7315124441,0,0,0,4403226.1091681216,1123688.5445878438,9079403.4402697776,6877648.1060043564,0,0,0,0,6023731.0670515066,0,1228961.6122998488,4965004.9136913894,1253663.7407070755,0,1278862.3818952877,0,7827405.0946282968,6588065.9546454856,2661578.6456767768,5376388.8642670885,1357538.1882274395,2742227.1402194281,19387545.881351355,9790710.6700824369,12713937.141578477,4280358.8376647551,8646324.8520828057,1455464.6834339388,4410057.9908048334,4454158.5707128812,17994800.625680044,172497646.02325726,48950656.315349899,23175076.349298473,12483641.12682211,45935196.970512085,313247090.21329904,33762508.333590612,22733422.277951013,34441134.751095787,56319455.588220425,0,27035989.009667613,74131248.717226207,48263971.680333368,43523760.176014915,346019666.57028979,37294813.714664377,25111841.234540671,38044439.470329128,62211716.733862013,0,29864551.642453004,81887017.517409027,53313450.978316031,48077308.471517153]
[229,{"$f":"NPV(#REF!,$G238:$CJ238)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,4299931.2461148193,0,7168881.6203954117,9147372.8064654898,0,0,1945948.0738457839,0,0,0,0,0,0,0,0,6877648.1060043564,0,7015888.8329350445,8267055.6748084603,3578454.0992385196,0,0,0,0,5014654.9628283018,5064801.5124565847,11509761.43705759,0,5218270.0630855318,6588065.9546454856,6653946.6141919419,18817361.024934806,10860305.505819516,0,2769649.4116216223,0,0,27108939.305210114,4323162.4260414029,14554646.83433939,5880077.3210731121,0,0,21203873.40392632,7648540.049273422,12360040.719625851,15604551.408527639,64618447.382712945,0,49839893.25434804,22733422.277951013,223348987.74902305,18221000.337365434,0,81107967.02900283,20479761.674823217,6894853.0971904816,225122910.04228669,0,55054248.816885501,25111841.234540671,246716233.55576697,20127320.11977889,0,89593654.927359,22622397.869158149,7616207.2826165762,248675747.36966622]
[230,{"$f":"NPV(#REF!,$G239:$CJ239)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3735006.2089422145,0,0,0,2027688.1452234834,0,0,1078390.4635898953,3302419.5818760912,0,1134925.4300337222,0,0,0,8267055.6748084603,9542544.2646360528,3614238.6402309034,0,3686884.836899546,2482502.4568456947,5014654.9628283018,3798601.1343424385,3836587.1456858627,3874953.0171427228,2609135.0315427659,0,2661578.6456767768,8064583.2964006318,13575381.882274397,4113340.7103291419,6924123.5290540559,8392037.7172135171,5650638.7295904336,5707145.1168863401,8646324.8520828057,24742899.618376959,5880077.3210731121,34148549.042132095,32990467.81374675,172497646.02325726,21415912.137965579,12360040.719625851,12483641.12682211,29945134.152964536,19101843.470206846,35370246.825666353,9742895.2619790044,41001350.894161649,18221000.337365434,50190573.656561159,27035989.009667613,15359821.256117415,20684559.291571442,1740950.4070405967,21100318.933332033,39070757.224886492,10762217.671946,45290999.369439438,20127320.11977889,55441618.148118213,29864551.642453004,16966798.401868615,22848621.847849727,1923092.3388606862]
[231,{"$f":"NPV(#REF!,$G240:$CJ240)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,842474.08330860967,4299931.2461148193,0,0,0,0,0,0,1986397.7045288715,0,2069836.873505153,2112861.7302486603,3235171.3907696856,0,1123688.5445878438,0,0,3473212.2935321997,5846574.0274458714,0,0,32703552.392617639,3650381.0266332137,18434424.184497733,4965004.9136913894,5014654.9628283018,1266200.3781141462,3836587.1456858627,1291651.0057142409,5218270.0630855318,2635226.3818581942,11977103.905545495,0,13575381.882274397,4113340.7103291419,30466143.527837846,15385402.481558116,9888617.7767832596,5707145.1168863401,7205270.7100690054,4366394.0503018163,1470019.330268278,122395502.69173172,2999133.437613341,21203873.40392632,24475328.15767495,30900101.799064629,18725461.690233164,128119766.86299865,0,14469646.42868169,45703263.496919073,41001350.894161649,4969363.7283723904,0,13517994.504833806,64852578.636940189,25855699.114464309,3481900.8140811934,0,15983491.591999019,50484836.062195055,45290999.369439438,5489269.1235760599,0,14932275.821226502,71637593.252334148,28560777.309812166,3846184.6777213723]
[232,{"$f":"NPV(#REF!,$G241:$CJ241)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,0,0,0,0,0,0,0,4403226.1091681216,0,0,0,3473212.2935321997,1169314.8054891741,0,0,30294059.965797044,2433587.3510888093,0,0,0,2532400.7562282924,2557724.7637905753,0,0,2635226.3818581942,2661578.6456767768,5376388.8642670885,8145229.1293646367,2742227.1402194281,0,0,8475958.09438565,2853572.55844317,1441054.142013801,4366394.0503018163,19110251.293487612,5938878.0942838425,7497833.5940333521,3029124.7719894745,30594160.197093688,9270030.5397193879,1560455.1408527638,28369074.460703246,22285484.048574656,36977985.317742094,25981054.031944014,13120432.286131728,36683171.636462353,71939822.241070986,15207743.817938032,13653174.449882146,13789706.194380963,22632355.291527756,24617038.755554039,40846700.735108599,28699247.125189338,14493119.798220621,40521043.01989308,79466319.3456361,16798810.298879813,15081598.579438766,15232414.565233152,25000200.405188918]
[233,{"$f":"NPV(#REF!,$G242:$CJ242)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,0,0,0,4765805.3287499147,0,0,6083064.4356704503,0,11620739.516367633,2156780.9271797906,0,4494754.1783513753,0,2292549.368668119,3473212.2935321997,0,5905039.7677203286,17892270.496192601,22890178.054795723,4867174.7021776186,1228961.6122998488,0,0,10129603.024913169,3836587.1456858627,1291651.0057142409,2609135.0315427659,2635226.3818581942,2661578.6456767768,0,9502767.317592077,9597794.9907679986,18002721.175540544,11189383.622951357,2825319.3647952168,28535725.584431704,38908461.834372625,4366394.0503018163,5880077.3210731121,0,174443868.75199386,19689311.017931584,13767372.088692158,20085066.169392008,9362730.8451165818,154254585.51891786,0,35370246.825666353,9742895.2619790044,11480378.250365261,29816182.370234344,16730191.21885372,18587242.444146484,74131248.717226207,12065992.920083342,54729881.931955278,0,39070757.224886492,10762217.671946,12681479.823443042,32935614.741456363,18480539.382706072,20531879.25418644,81887017.517409027,13328362.744579008,60455838.503180742]
[234,{"$f":"NPV(#REF!,$G243:$CJ243)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,3584440.8101977059,0,0,1906322.1314999659,0,0,0,0,0,1078390.4635898953,0,0,0,0,0,1169314.8054891741,8267055.6748084603,2385636.0661590132,0,0,0,0,0,0,1278862.3818952877,0,0,0,21292629.165414214,43011110.914136708,10860305.505819516,16453362.841316568,19387545.881351355,0,4237979.047192825,5707145.1168863401,4323162.4260414029,17465576.201207265,4410057.9908048334,0,2999133.437613341,39378622.035863169,13767372.088692158,13905045.809579084,199116481.25655013,52468901.63447427,20693663.759390753,20900600.396984663,1623815.8769965009,27880918.608029921,23190364.065737821,46844535.41279041,40800002.012563713,8533234.0311763417,20684559.291571442,10445702.44224358,22858678.844443034,23087265.632887468,1793702.9453243336,30797879.571218815,25616589.243354946,51745510.271576993,45068584.939899549,9425999.1121492293,22848621.847849727,11538554.033164116]
[235,{"$f":"NPV(#REF!,$G244:$CJ244)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,0,0,0,993198.85226443573,1013844.0726117417,0,0,0,3302419.5818760912,17979016.713405501,0,0,2315474.8623548001,3507944.4164675223,0,2385636.0661590132,0,7300762.0532664275,4915846.4491993953,14895014.741074167,0,10129603.024913169,3836587.1456858627,7749906.0342854457,3913702.5473141484,7905679.1455745818,6653946.6141919419,0,2715076.3764548791,0,19387545.881351355,6993364.7643445982,46617769.519121081,4280358.8376647551,11528433.136110408,5821858.7337357551,7350096.6513413899,14847195.235709606,17994800.625680044,45436871.57984212,4589124.0295640528,20085066.169392008,79583212.183490962,11032417.84582904,22285484.048574656,36977985.317742094,12990527.015972007,6560216.1430658642,1656454.5761241303,214210566.75632796,21966741.070354935,17066468.062352683,0,30103103.128824573,24617038.755554039,40846700.735108599,14349623.562594669,7246559.8991103107,1829756.3745253535,236621731.53591377,24264948.209493063,18851998.224298459,0,33252553.75963489]
[236,{"$f":"NPV(#REF!,$G245:$CJ245)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,914737.28064654907,933751.55223555362,0,972974.03692289197,0,0,0,0,0,1100806.5272920304,0,0,0,0,3507944.4164675223,0,9542544.2646360528,28913909.121847227,7300762.0532664275,27037155.470596675,13653763.512651322,3760991.2221212266,45583213.612109266,1278862.3818952877,14208161.062856652,15654810.189256594,1317613.1909290971,5323157.2913535535,2688194.4321335442,0,8226681.4206582839,11078597.646486489,22378767.245902713,15539256.506373694,2853572.55844317,4323162.4260414029,5821858.7337357551,4410057.9908048334,7423597.6178548029,8997400.3128400221,10601936.70196316,7648540.049273422,30900101.799064629,18725461.690233164,45935196.970512085,6367281.1567356158,9646430.9524544589,349985253.92765892,228507932.98676798,23190364.065737821,33460382.437707439,20276991.757250708,17066468.062352683,15513419.468678584,10445702.44224358,7033439.6444440112,10655661.061332678,386601455.05615062,252414918.6091648,25616589.243354946,36961078.765412144,22398413.73183975,18851998.224298459,17136466.385887299,11538554.033164116]
[237,{"$f":"NPV(#REF!,$G246:$CJ246)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,9147372.8064654898,0,953161.06574998295,7783792.2953831358,1986397.7045288715,0,2069836.873505153,1056430.8651243302,0,0,25844836.525520407,2269850.8600674444,0,0,7015888.8329350445,8267055.6748084603,0,2409492.4268206027,4867174.7021776186,4915846.4491993953,0,0,1266200.3781141462,8952036.6732670143,2583302.0114284819,5218270.0630855318,17128971.482078262,2661578.6456767768,0,0,4113340.7103291419,0,12588056.575820277,18364575.871168908,8560717.6753295101,43231624.260414034,55943381.682785481,36964510.239852011,10393036.664996725,154294514.63097155,6058249.5439789491,35183284.226657741,9270030.5397193879,20285916.831085928,33097253.537487119,313015329.65946841,12861907.936605947,29228685.785937015,18040594.393431127,54663001.012096301,53780194.571680702,18587242.444146484,69972519.055646002,89633090.263476253,55710413.025299095,345763658.73473096,14207548.081776904,32286653.015838005,19928039.722553354,60381960.359336667,59406792.832798079,20531879.25418644,77293192.71962367,99010694.674015492,61538954.843541957]
[238,{"$f":"NPV(#REF!,$G247:$CJ247)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6403160.964525843,2801254.656706661,0,0,0,0,9314265.9307731893,0,3235171.3907696856,5504032.6364601525,0,0,20632944.318013072,10419636.8805966,0,3543023.860632197,0,0,12167936.755444048,1228961.6122998488,0,47639222.14686887,2532400.7562282924,5115449.5275811506,5166604.0228569638,6522837.5788569143,0,14638682.551222272,13440972.160667721,16290458.258729273,0,23542019.99878379,6993364.7643445982,0,5707145.1168863401,7205270.7100690054,24742899.618376959,10290135.311877945,31395277.247966688,14995667.188066704,21203873.40392632,6118832.0394187374,69525229.047895417,23406827.11279146,7880298.4613064574,23877304.337758563,1607738.4920757434,32476317.53993002,45921513.001461044,29816182.370234344,23422267.706395205,72659220.463481709,42666170.15588171,86185663.714881018,17409504.070405968,26375398.666665044,1775943.510222113,35874058.906486675,50725919.293772168,32935614.741456363,25872755.135788497,80260982.539092451,47129995.560746148,95202591.032707214,19230923.388606861]
[239,{"$f":"NPV(#REF!,$G248:$CJ248)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,859986.24922296393,0,0,0,0,15250577.051999727,0,0,1013844.0726117417,1034918.4367525765,0,0,0,17979016.713405501,0,6877648.1060043564,0,5846574.0274458714,3543023.860632197,1192818.0330795066,0,13384730.430988451,3686884.836899546,1241251.2284228473,1253663.7407070755,1266200.3781141462,2557724.7637905753,9041557.0399996862,0,14493745.100220069,21292629.165414214,13440972.160667721,13575381.882274397,5484454.2804388562,0,2797345.9057378392,22602554.918361735,2853572.55844317,7205270.7100690054,1455464.6834339388,7350096.6513413899,23755512.37713537,11996533.750453364,10601936.70196316,10707956.068982789,7725025.4497661572,0,9456358.1535677481,0,0,22733422.277951013,3280108.0715329321,38098455.250854991,46844535.41279041,8448746.5655211285,56319344.605763853,147519482.19479114,31337107.326730743,0,0,25111841.234540671,3623279.9495551554,42084396.614083126,51745510.271576993,9332672.3882665634,62211594.140184917,162953283.96157053,34615662.099492349]
[240,{"$f":"NPV(#REF!,$G249:$CJ249)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,3439944.9968918557,1755724.866806769,0,0,0,953161.06574998295,0,0,5069220.3630587086,0,10564308.651243303,0,0,1123688.5445878438,0,6877648.1060043564,3473212.2935321997,1169314.8054891741,1181007.9535440658,4771272.1323180264,0,6083968.377722024,29495078.695196368,11171261.055805627,2507327.4814141509,1266200.3781141462,5115449.5275811506,6458255.0285712052,3913702.5473141484,15811358.291149164,9315525.2598687187,0,5430152.7529097581,21937817.121755425,6924123.5290540559,11189383.622951357,15539256.506373694,15694649.071437437,7205270.7100690054,1455464.6834339388,2940038.660536556,5938878.0942838425,0,39378622.035863169,7648540.049273422,16995055.989485547,18725461.690233164,18912716.307135496,313015329.65946841,45016677.778120816,22733422.277951013,18040594.393431127,9938727.4567447808,21749248.584509831,15207743.817938032,25599702.093529027,48263971.680333368,24373305.698568355,345763658.73473096,49726418.286219165,25111841.234540671,19928039.722553354,10978538.24715212,24024701.19751789,16798810.298879813,28277997.33644769,53313450.978316031,26923292.744049605]
[241,{"$f":"NPV(#REF!,$G250:$CJ250)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,3301274.0921752374,0,0,0,11649432.633142544,0,933751.55223555362,0,4864870.18461446,0,0,2069836.873505153,0,0,3302419.5818760912,0,0,1146274.6843340595,1157737.4311774001,7015888.8329350445,4724031.8141762633,7156908.1984770391,2409492.4268206027,6083968.377722024,2457923.2245996976,0,0,2532400.7562282924,6394311.9094764385,2583302.0114284819,1304567.515771383,33132167.234409135,7984735.9370303294,1344097.2160667721,0,0,5539298.8232432446,2797345.9057378392,18364575.871168908,12841076.512994265,4323162.4260414029,8732788.1006036326,16598266.599228861,35633268.565703049,13496100.469260035,0,70366568.453315482,0,32769557.957908038,18912716.307135496,11142742.024287328,54663108.730575271,22733422.277951013,4920162.1072993977,24846818.641861957,33460382.437707439,18587242.444146484,5119940.4187058043,10342279.645785721,13927603.256324774,12308519.37777702,60382079.347551838,25111841.234540671,5434919.9243327323,27446345.617880303,36961078.765412144,20531879.25418644,5655599.4672895372,11424310.923924863,15384738.710885489]
[257,{"$f":"NPV(#REF!,$G266:$CJ266)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,6403160.964525843,0,953161.06574998295,0,6952391.9658510499,2027688.1452234834,0,1056430.8651243302,2156780.9271797906,0,0,3404776.2901011663,0,2315474.8623548001,8185203.6384242186,2362015.9070881316,0,0,2433587.3510888093,2457923.2245996976,6206256.142114237,5014654.9628283018,0,11509761.43705759,3874953.0171427228,0,7905679.1455745818,10646314.582707107,5376388.8642670885,14932920.070501836,4113340.7103291419,2769649.4116216223,6993364.7643445982,11301277.459180867,5707145.1168863401,99432735.798952267,0,14700193.30268278,4454158.5707128812,2999133.437613341,10601936.70196316,21415912.137965579,16995055.989485547,4681365.4225582909,18912716.307135496,12734562.313471232,0,9742895.2619790044,9840324.2145987954,39754909.826979123,0,73643294.455712005,5119940.4187058043,27579412.388761926,26114256.105608951,14066879.288888022,0,10762217.671946,10869839.848665465,43914152.988608479,0,81348012.443951756,5655599.4672895372,30464829.130466305,28846385.082910296]
[261,{"$f":"NPV(#REF!,$G270:$CJ270)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,0,3812644.2629999318,0,2979596.556793307,0,0,1056430.8651243302,3235171.3907696856,3302419.5818760912,0,1134925.4300337222,0,3473212.2935321997,3507944.4164675223,3543023.860632197,1192818.0330795066,4818984.8536412055,0,29495078.695196368,6206256.142114237,0,0,0,2583302.0114284819,5218270.0630855318,0,2661578.6456767768,0,12217843.694046957,4113340.7103291419,6924123.5290540559,6993364.7643445982,4237979.047192825,0,7205270.7100690054,27653828.985244837,7350096.6513413899,13362475.712138645,11996533.750453364,9087374.3159684241,4589124.0295640528,15450050.899532314,207145950.9162122,20488775.99939679,7959101.4459195202,1607738.4920757434,32476317.53993002,42641404.929928117,8282272.8806206509,35133401.559592806,30415487.635876063,0,1723713.2742976204,40295332.466505803,8791799.5555550139,1775943.510222113,35874058.906486675,47102639.344217017,9148781.8726267684,38809132.703682743,33597620.597759627,0,1904051.820654144,44511115.793302774]
[280,{"$f":"NPV(#REF!,$G289:$CJ289)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,2633587.3002101532,0,914737.28064654907,1867503.1044711072,0,0,1986397.7045288715,0,1034918.4367525765,0,2156780.9271797906,2201613.0545840608,10113196.901290594,3404776.2901011663,0,3473212.2935321997,1169314.8054891741,5905039.7677203286,2385636.0661590132,21685431.841385424,17035111.457621664,0,6206256.142114237,3760991.2221212266,2532400.7562282924,3836587.1456858627,0,0,3952839.5727872909,64265399.167829685,12096874.944600949,8145229.1293646367,101861657.85083599,19387545.881351355,12588056.575820277,5650638.7295904336,5707145.1168863401,0,26198364.301810898,7350096.6513413899,4454158.5707128812,11996533.750453364,46951433.965836853,13767372.088692158,18540061.079438776,4681365.4225582909,17336656.614874206,19101843.470206846,14469646.42868169,334661654.2116574,27880918.608029921,51350091.85984803,23422267.706395205,27035989.009667613,8533234.0311763417,95055193.556223199,24373305.698568355,21100318.933332033,15983491.591999019,369674667.76891059,30797879.571218815,56722447.610285953,25872755.135788497,29864551.642453004,9425999.1121492293,105000069.93744871,26923292.744049605]
[305,{"$f":"NPV(#REF!,$G314:$CJ314)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2744211.8419396468,0,0,2918922.1107686758,1986397.7045288715,3041532.2178352252,2069836.873505153,1056430.8651243302,0,4403226.1091681216,1123688.5445878438,0,8023922.7903384157,10419636.8805966,1169314.8054891741,0,0,2409492.4268206027,7300762.0532664275,0,0,5014654.9628283018,0,11509761.43705759,0,5218270.0630855318,5270452.7637163885,5323157.2913535535,5376388.8642670885,9502767.317592077,2742227.1402194281,8308948.2348648664,6993364.7643445982,1412659.6823976084,15694649.071437437,15851595.562151812,55943381.682785481,2940038.660536556,5938878.0942838425,11996533.750453364,10601936.70196316,136618760.89934152,0,14044096.267674875,3152119.3845225829,7959101.4459195202,43408939.286045067,22733422.277951013,18040594.393431127,38098455.250854991,40152458.925248921,30415487.635876063,17066468.062352683,6894853.0971904816,27855206.512649547,8791799.5555550139,47950474.77599705,25111841.234540671,19928039.722553354,42084396.614083126,44353294.518494561,33597620.597759627,18851998.224298459,7616207.2826165762,30769477.421770979]
[334,{"$f":"NPV(#REF!,$G343:$CJ343)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,2633587.3002101532,7168881.6203954117,0,0,2859483.1972499485,0,0,5069220.3630587086,0,1056430.8651243302,0,2201613.0545840608,0,2269850.8600674444,10316472.159006536,3473212.2935321997,1169314.8054891741,1181007.9535440658,2385636.0661590132,0,0,2457923.2245996976,6206256.142114237,2507327.4814141509,6331001.8905707318,1278862.3818952877,11624859.051428169,0,38210782.536943816,10646314.582707107,2688194.4321335442,5430152.7529097581,13711135.70109714,0,22378767.245902713,15539256.506373694,7133931.396107926,8646324.8520828057,1455464.6834339388,2940038.660536556,4454158.5707128812,0,18174748.631936848,6118832.0394187374,150990216.27680188,15604551.408527639,7880298.4613064574,9550921.7351034228,49839893.25434804,30852501.662933517,27880918.608029921,245009332.77248058,0,27035989.009667613,74131248.717226207,10342279.645785721,198501707.72757253,10550159.466666017,55054248.816885501,34080355.961162336,30797879.571218815,270642729.91271871,0,29864551.642453004,81887017.517409027,11424310.923924863,219269378.28778496]
[342,{"$f":"NPV(#REF!,$G351:$CJ351)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,0,0,2859483.1972499485,972974.03692289197,0,3041532.2178352252,1034918.4367525765,1056430.8651243302,2156780.9271797906,0,8989508.3567027505,10214328.8703035,5731373.4216702972,0,1169314.8054891741,3543023.860632197,5964090.1653975332,20480685.627975121,7300762.0532664275,0,6206256.142114237,1253663.7407070755,0,2557724.7637905753,5166604.0228569638,2609135.0315427659,15811358.291149164,21292629.165414214,5376388.8642670885,19005534.635184154,17824476.41142628,75183780.313159078,9790710.6700824369,14126596.823976085,11414290.23377268,15851595.562151812,5821858.7337357551,16170212.632951058,14847195.235709606,47986135.001813456,13631061.473952636,12237664.078837475,16995055.989485547,3120910.2817055276,31521193.84522583,19101843.470206846,4823215.4762272295,9742895.2619790044,6560216.1430658642,31472636.946358472,57369815.486781552,11828245.191729579,153382437.85315824,12065992.920083342,26114256.105608951,21100318.933332033,5327830.5306663392,10762217.671946,7246559.8991103107,34765371.115981713,63371967.517457299,13065741.343573188,169429634.50210762,13328362.744579008,28846385.082910296]
[367,{"$f":"NPV(#REF!,$G376:$CJ376)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,0,0,0,933751.55223555362,0,6810818.2584602442,1986397.7045288715,0,9314265.9307731893,2112861.7302486603,1078390.4635898953,1100806.5272920304,0,0,0,0,5846574.0274458714,0,1192818.0330795066,1204746.2134103014,6083968.377722024,0,6206256.142114237,0,1266200.3781141462,0,7749906.0342854457,2609135.0315427659,1317613.1909290971,11977103.905545495,10752777.728534177,4072614.5646823184,8226681.4206582839,18002721.175540544,9790710.6700824369,16951916.1887713,15694649.071437437,5764216.5680552041,5821858.7337357551,7350096.6513413899,4454158.5707128812,16495233.906873375,45436871.57984212,21415912.137965579,9270030.5397193879,3120910.2817055276,15760596.922612915,68448272.434907869,28939292.85736338,9742895.2619790044,13120432.286131728,9938727.4567447808,120002271.01058672,15207743.817938032,17066468.062352683,36448942.230123378,13927603.256324774,75609476.177773118,31966983.183998037,10762217.671946,14493119.798220621,10978538.24715212,132557163.65788572,16798810.298879813,18851998.224298459,40262308.035229094,15384738.710885489]
[386,{"$f":"NPV(#REF!,$G395:$CJ395)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B395-C395","v":{"$error":"#REF!"}},{"$f":"B395/C395","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,1684948.1666172193,0,0,3584440.8101977059,914737.28064654907,0,2859483.1972499485,0,0,4055376.2904469669,0,0,0,0,0,5674627.1501686107,5731373.4216702972,0,1169314.8054891741,3543023.860632197,1192818.0330795066,3614238.6402309034,7300762.0532664275,0,0,13790301.147777831,0,5115449.5275811506,7749906.0342854457,0,5270452.7637163885,7984735.9370303294,0,0,12340022.130987426,0,47758519.728227772,4237979.047192825,2853572.55844317,4323162.4260414029,18921040.884641204,4410057.9908048334,23971679.630103584,2999133.437613341,13631061.473952636,0,15450050.899532314,3120910.2817055276,31521193.84522583,4775460.8675517114,33762508.333590612,9742895.2619790044,11480378.250365261,57975910.164344557,0,3379498.6262084516,8533234.0311763417,29303125.663059544,61693683.560117669,5275079.7333330084,37294813.714664377,10762217.671946,12681479.823443042,64041473.108387366,0,3733068.9553066255,9425999.1121492293,32368880.951120447,68148207.85862349]
[392,{"$f":"NPV(#REF!,$G401:$CJ401)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3369896.3332344387,859986.24922296393,0,0,0,0,0,0,0,1013844.0726117417,0,7395016.0558703113,0,0,0,3404776.2901011663,0,0,1169314.8054891741,8267055.6748084603,9542544.2646360528,1204746.2134103014,9734349.4043552373,2457923.2245996976,7447507.3705370836,0,3798601.1343424385,2557724.7637905753,5166604.0228569638,10436540.126171064,2635226.3818581942,14638682.551222272,0,1357538.1882274395,8226681.4206582839,4154474.1174324332,13986729.528689196,11301277.459180867,12841076.512994265,5764216.5680552041,4366394.0503018163,8820115.9816096667,7423597.6178548029,52484835.158233464,34834934.877878956,0,15450050.899532314,7802275.7042638194,31521193.84522583,52761830.096952811,6430953.9683029735,22733422.277951013,0,4969363.7283723904,10038114.73131223,25346239.696563389,25599702.093529027,22408272.565869063,33078057.733771335,58281884.902280889,7103774.040888452,25111841.234540671,0,5489269.1235760599,11088323.62962364,27998017.164799694,28277997.33644769,24752673.668503873,36538754.438353032]
[415,{"$f":"NPV(#REF!,$G424:$CJ424)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,7317898.2451723926,0,3812644.2629999318,0,993198.85226443573,0,0,3169292.5953729902,3235171.3907696856,13369949.893464433,0,0,0,2315474.8623548001,2338629.6109783482,0,5964090.1653975332,0,0,3686884.836899546,0,0,5064801.5124565847,2557724.7637905753,0,5218270.0630855318,0,7984735.9370303294,1344097.2160667721,0,116171674.04603949,6924123.5290540559,15385402.481558116,11301277.459180867,5707145.1168863401,7205270.7100690054,20376505.568075143,14700193.30268278,10393036.664996725,50985268.439426795,10601936.70196316,12237664.078837475,179700085.93707222,3120910.2817055276,6304238.7690451657,65264631.856540062,3215476.9841514868,22733422.277951013,13120432.286131728,56319455.588220425,238850747.81948587,10138495.878625354,63145931.830704927,25855699.114464309,26114256.105608951,72092756.355551109,3551887.020444226,25111841.234540671,14493119.798220621,62211716.733862013,263839820.71241617,11199206.865919875,69752393.429904297,28560777.309812166,28846385.082910296]
[429,{"$f":"NPV(#REF!,$G438:$CJ438)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,933751.55223555362,0,0,0,0,1034918.4367525765,2112861.7302486603,0,5504032.6364601525,0,0,10316472.159006536,10419636.8805966,5846574.0274458714,0,0,32703552.392617639,1216793.6755444047,2457923.2245996976,0,0,0,1278862.3818952877,3874953.0171427228,0,0,2661578.6456767768,0,5430152.7529097581,5484454.2804388562,4154474.1174324332,6993364.7643445982,2825319.3647952168,15694649.071437437,10087378.994096607,5821858.7337357551,143876036.93486047,31395277.247966688,16495233.906873375,153661360.7470533,15297080.098546844,23175076.349298473,18725461.690233164,37825432.614270993,15918202.89183904,36977985.317742094,39207999.988933071,44281458.965694577,11836352.994595774,38479439.803363554,16897493.131042257,8533234.0311763417,5171139.8228928605,1740950.4070405967,17583599.111110028,40846700.735108599,43310024.280897729,48914279.318994589,13074697.402007665,42505240.580223963,18665344.776533127,9425999.1121492293,5712155.4619624317,1923092.3388606862]
[454,{"$f":"NPV(#REF!,$G463:$CJ463)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,877862.43340338452,0,0,1867503.1044711072,0,0,7945590.8181154858,0,0,1056430.8651243302,3235171.3907696856,7705645.6910442133,4494754.1783513753,0,0,0,11693148.054891743,0,3578454.0992385196,0,1216793.6755444047,0,0,0,43050812.855880968,0,0,5218270.0630855318,0,7984735.9370303294,5376388.8642670885,118698773.36005099,15082249.271206854,1384824.7058108111,82725343.549935147,33903832.3775426,0,15851595.562151812,5821858.7337357551,16170212.632951058,10393036.664996725,4498700.1564200111,15145623.859947374,3059416.0197093687,46350152.698596947,224992539.33171767,36249372.922009706,11142742.024287328,3215476.9841514868,9742895.2619790044,27880918.608029921,29816182.370234344,223062827.70848981,20276991.757250708,18773114.868587952,13789706.194380963,17409504.070405968,12308519.37777702,3551887.020444226,10762217.671946,30797879.571218815,32935614.741456363,246400134.8435854,22398413.73183975,20737198.046728306,15232414.565233152,19230923.388606861]
[473,{"$f":"NPV(#REF!,$G482:$CJ482)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3812644.2629999318,972974.03692289197,0,4055376.2904469669,0,1056430.8651243302,0,0,3371065.6337635312,2269850.8600674444,3438824.0530021782,3473212.2935321997,1169314.8054891741,16534111.349616921,0,7228477.2804618068,1216793.6755444047,18434424.184497733,2482502.4568456947,0,13928204.159255609,0,0,3913702.5473141484,38210782.536943816,13307893.228383884,6720486.0803338606,0,12340022.130987426,12463422.3522973,9790710.6700824369,29871529.054341141,0,7205270.7100690054,13099182.150905449,29400386.605365559,14847195.235709606,22493500.782100059,1514562.3859947373,160232533.05787155,30900101.799064629,4681365.4225582909,34673313.229748413,12734562.313471232,6430953.9683029735,25981054.031944014,45921513.001461044,34785546.098606735,21749248.584509831,32105236.948980287,8533234.0311763417,10342279.645785721,57451363.432339698,14066879.288888022,7103774.040888452,28699247.125189338,50725919.293772168,38424883.86503242,24024701.19751789,35464155.075412937,9425999.1121492293,11424310.923924863,63462047.182402648]
[492,{"$f":"NPV(#REF!,$G501:$CJ501)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,1906322.1314999659,0,1986397.7045288715,3041532.2178352252,1034918.4367525765,10564308.651243303,1078390.4635898953,1100806.5272920304,0,1134925.4300337222,0,10419636.8805966,0,0,0,1204746.2134103014,0,27037155.470596675,0,7521982.4442424532,2532400.7562282924,2557724.7637905753,15687869.573888354,1304567.515771383,3952839.5727872909,10646314.582707107,1344097.2160667721,9502767.317592077,8226681.4206582839,0,2797345.9057378392,0,1426786.279221585,17292649.704165611,27653828.985244837,34024471.579315461,25240231.900706328,4498700.1564200111,16660186.245942112,0,32445106.889017858,17165006.549380403,18912716.307135496,12734562.313471232,3215476.9841514868,16238158.76996501,13120432.286131728,16564545.761241302,25095286.828280579,35484735.575188741,49989714.746889539,27579412.388761926,47005660.990096107,14066879.288888022,3551887.020444226,17937029.453243338,14493119.798220621,18297563.745253537,27720809.074059106,39197224.030719563,55219744.952408947,30464829.130466305,51923493.149238519]
[514,{"$f":"NPV(#REF!,$G523:$CJ523)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B523-C523","v":{"$error":"#REF!"}},{"$f":"B523/C523","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,6403160.964525843,0,3812644.2629999318,972974.03692289197,0,5069220.3630587086,0,2112861.7302486603,0,0,0,1134925.4300337222,0,0,5846574.0274458714,0,2385636.0661590132,6023731.0670515066,9734349.4043552373,1228961.6122998488,0,16297628.629191982,2532400.7562282924,2557724.7637905753,11624859.051428169,3913702.5473141484,1317613.1909290971,6653946.6141919419,8064583.2964006318,1357538.1882274395,0,31850968.233648658,8392037.7172135171,2825319.3647952168,41792267.059872568,2882108.2840276021,65099985.591580898,5880077.3210731121,23755512.37713537,16495233.906873375,69669869.755757913,0,30900101.799064629,3120910.2817055276,18912716.307135496,19101843.470206846,29173371.016777221,27604869.908940513,14760486.321898194,13492807.570719905,45415098.962253839,15207743.817938032,22186408.481058486,48263971.680333368,34819008.140811935,21100318.933332033,32225551.097962093,30492950.070513669,16304759.772998199,14904453.776533019,50166523.141445041,16798810.298879813,24507597.691587996,53313450.978316031,38461846.777213722]
[535,{"$f":"NPV(#REF!,$G544:$CJ544)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,0,4480551.0127471322,0,2801254.656706661,0,0,0,0,0,0,0,0,8989508.3567027505,1134925.4300337222,0,0,8185203.6384242186,1181007.9535440658,17892270.496192601,3614238.6402309034,13384730.430988451,4915846.4491993953,0,2507327.4814141509,3798601.1343424385,0,1291651.0057142409,5218270.0630855318,0,14638682.551222272,47043402.562337019,1357538.1882274395,0,0,18182748.387295954,0,2853572.55844317,38908461.834372625,5821858.7337357551,0,10393036.664996725,13496100.469260035,6058249.5439789491,0,42165026.449276075,14044096.267674875,3152119.3845225829,9550921.7351034228,3215476.9841514868,9742895.2619790044,26240864.572263457,121403525.98048748,16730191.21885372,98005460.160045102,8533234.0311763417,36448942.230123378,43523760.176014915,10550159.466666017,3551887.020444226,10762217.671946,28986239.596441243,134105020.90098053,18480539.382706072,108258999.70389214,9425999.1121492293,40262308.035229094,48077308.471517153]
[560,{"$f":"NPV(#REF!,$G569:$CJ569)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4864870.18461446,0,0,0,7395016.0558703113,0,2201613.0545840608,0,0,5731373.4216702972,3473212.2935321997,7015888.8329350445,0,0,0,6083968.377722024,0,4965004.9136913894,0,0,5115449.5275811506,0,0,1317613.1909290971,6653946.6141919419,47043402.562337019,9502767.317592077,21937817.121755425,22157195.292972978,2797345.9057378392,7063298.4119880423,12841076.512994265,2882108.2840276021,27653828.985244837,4410057.9908048334,5938878.0942838425,16495233.906873375,46951433.965836853,116064404.76052086,12360040.719625851,1560455.1408527638,20488775.99939679,39795507.229597598,33996586.493013434,24357238.154947516,13120432.286131728,29816182.370234344,40152458.925248921,20276991.757250708,0,27579412.388761926,29849630.024252497,43958997.777775072,37553381.628638357,26905544.179865006,14493119.798220621,32935614.741456363,44353294.518494561,22398413.73183975,0,30464829.130466305,32972561.760127906]
[{"$f":"A587+1","v":579},{"$f":"NPV(#REF!,$G588:$CJ588)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,914737.28064654907,0,15250577.051999727,0,7945590.8181154858,0,0,4225723.4604973206,6470342.7815393712,0,0,3404776.2901011663,5731373.4216702972,3473212.2935321997,0,7086047.721264394,3578454.0992385196,4818984.8536412055,8517555.7288108319,3686884.836899546,12412512.284228474,6268318.703535378,6331001.8905707318,0,3874953.0171427228,2609135.0315427659,1317613.1909290971,10646314.582707107,5376388.8642670885,1357538.1882274395,0,0,0,15539256.506373694,21401794.188323777,15851595.562151812,5821858.7337357551,0,1484719.5235709606,20993934.063293386,7572811.929973687,0,9270030.5397193879,79583212.183490962,14184537.230351623,68448272.434907869,19292861.904908918,9742895.2619790044,36081188.786862254,24846818.641861957,23422267.706395205,38864234.201397188,5119940.4187058043,239193311.23197365,33078057.733771335,75609476.177773118,21311322.122665357,10762217.671946,39856079.445106708,27446345.617880303,25872755.135788497,42930292.98602619,5655599.4672895372,264218223.83720648,36538754.438353032]
[587,{"$f":"NPV(#REF!,$G596:$CJ596)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,0,0,2027688.1452234834,0,0,3235171.3907696856,0,2247377.0891756876,1134925.4300337222,1146274.6843340595,6946424.5870643994,5846574.0274458714,0,0,0,2433587.3510888093,2457923.2245996976,0,0,11395803.403027317,0,72332456.319997489,1304567.515771383,36893169.346014716,7984735.9370303294,0,8145229.1293646367,21937817.121755425,6924123.5290540559,16784075.434427034,16951916.1887713,39950015.818204381,7205270.7100690054,0,42630560.57778006,23755512.37713537,7497833.5940333521,10601936.70196316,35183284.226657741,69525229.047895417,14044096.267674875,104478871.4791145,15918202.89183904,30547031.349439122,47090660.432898529,11480378.250365261,4969363.7283723904,223062827.70848981,27035989.009667613,22186408.481058486,5171139.8228928605,30103103.128824573,17583599.111110028,33742926.694220148,52017385.414405674,12681479.823443042,5489269.1235760599,246400134.8435854,29864551.642453004,24507597.691587996,5712155.4619624317,33252553.75963489]
[603,{"$f":"NPV(#REF!,$G612:$CJ612)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,0,0,0,0,1986397.7045288715,1013844.0726117417,6209510.6205154583,0,1078390.4635898953,3302419.5818760912,0,0,2292549.368668119,0,5846574.0274458714,0,9542544.2646360528,1204746.2134103014,0,1228961.6122998488,0,2507327.4814141509,13928204.159255609,0,5166604.0228569638,5218270.0630855318,23908874.897898089,21292629.165414214,5376388.8642670885,17647996.446956713,4113340.7103291419,0,2797345.9057378392,1412659.6823976084,0,0,7277323.4171696948,1470019.330268278,35633268.565703049,11996533.750453364,69669869.755757913,70366568.453315482,1545005.0899532314,4681365.4225582909,128119766.86299865,9550921.7351034228,3215476.9841514868,21109606.400954511,18040594.393431127,29816182.370234344,77202462.278057218,21966741.070354935,5119940.4187058043,60329964.600416712,40295332.466505803,10550159.466666017,3551887.020444226,23318138.289216336,19928039.722553354,32935614.741456363,85279547.968565926,24264948.209493063,5655599.4672895372,66641813.722895041,44511115.793302774]
[622,{"$f":"NPV(#REF!,$G631:$CJ631)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,1719972.4984459279,0,7168881.6203954117,3658949.1225861963,2801254.656706661,0,972974.03692289197,1986397.7045288715,4055376.2904469669,1034918.4367525765,0,3235171.3907696856,5504032.6364601525,8989508.3567027505,0,5731373.4216702972,2315474.8623548001,1169314.8054891741,3543023.860632197,1192818.0330795066,20480685.627975121,12167936.755444048,2457923.2245996976,11171261.055805627,0,0,0,5166604.0228569638,0,1317613.1909290971,3992367.9685151647,5376388.8642670885,19005534.635184154,5484454.2804388562,73798955.607348278,22378767.245902713,15539256.506373694,5707145.1168863401,14410541.420138011,14554646.83433939,27930367.275097277,5938878.0942838425,14995667.188066704,4543687.157984212,0,23175076.349298473,14044096.267674875,36249372.922009706,23877304.337758563,180331597.89571819,349985253.92765892,13120432.286131728,24846818.641861957,50434156.327909954,61323012.267857835,54612697.799528584,13789706.194380963,24373305.698568355,26375398.666665044,199198272.946367,386601455.05615062,14493119.798220621,27446345.617880303,55710684.956256859,67738756.14793849,60326394.317755066,15232414.565233152,26923292.744049605]
[647,{"$f":"NPV(#REF!,$G656:$CJ656)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5394986.6940191118,0,2744211.8419396468,0,2859483.1972499485,0,0,4055376.2904469669,2069836.873505153,3169292.5953729902,6470342.7815393712,2201613.0545840608,1123688.5445878438,5674627.1501686107,0,0,3507944.4164675223,3543023.860632197,8349726.2315565459,2409492.4268206027,0,2457923.2245996976,0,5014654.9628283018,5064801.5124565847,2557724.7637905753,1291651.0057142409,0,5270452.7637163885,9315525.2598687187,6720486.0803338606,1357538.1882274395,0,0,2797345.9057378392,7063298.4119880423,5707145.1168863401,103965708.03105336,20376505.568075143,4410057.9908048334,14847195.235709606,14995667.188066704,12116499.087957898,7648540.049273422,72840183.738062665,53737056.655119009,28369074.460703246,0,48232154.762272306,9742895.2619790044,42641404.929928117,9938727.4567447808,21749248.584509831,15207743.817938032,10239880.837411609,22408272.565869063,64922111.269626781,0,53278305.306663401,10762217.671946,47102639.344217017,10978538.24715212,24024701.19751789,16798810.298879813,11311198.934579074,24752673.668503873,71714400.536837861]
[666,{"$f":"NPV(#REF!,$G675:$CJ675)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6403160.964525843,933751.55223555362,3812644.2629999318,0,0,4055376.2904469669,2069836.873505153,1056430.8651243302,2156780.9271797906,1100806.5272920304,5618442.7229392193,1134925.4300337222,3438824.0530021782,2315474.8623548001,0,7086047.721264394,1192818.0330795066,0,7300762.0532664275,0,3723753.6852685418,0,3798601.1343424385,0,5166604.0228569638,1304567.515771383,18446584.673007358,3992367.9685151647,13440972.160667721,8145229.1293646367,0,18002721.175540544,8392037.7172135171,0,5707145.1168863401,4323162.4260414029,7277323.4171696948,0,4454158.5707128812,34490034.532553419,6058249.5439789491,13767372.088692158,40170132.338784017,0,120468934.29664445,0,67759094.826586068,6495263.5079860035,0,26503273.217986085,6692076.4875414874,10138495.878625354,0,49987684.954630993,41782809.768974319,0,74848195.343282878,7174811.7812973345,0,29276101.992405657,7392215.7530824281,11199206.865919875,0,55217502.798970185,46154216.132656462]
[686,{"$f":"NPV(#REF!,$G695:$CJ695)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,5488423.6838792935,0,0,2918922.1107686758,0,0,1034918.4367525765,0,0,0,0,0,0,0,0,5905039.7677203286,0,0,3650381.0266332137,1228961.6122998488,8688758.5989599321,1253663.7407070755,7597202.2686848771,0,11624859.051428169,1304567.515771383,46116461.682518393,22623418.488252599,6720486.0803338606,0,1371113.5701097141,2769649.4116216223,4196018.8586067585,1412659.6823976084,19975007.90910219,15851595.562151812,21831970.251509085,31298459.901915748,7423597.6178548029,19494367.344486713,69669869.755757913,0,13905045.809579084,3120910.2817055276,7880298.4613064574,15918202.89183904,3215476.9841514868,11366711.138975507,39361296.858395182,57975910.164344557,13384152.975082975,50692479.393126778,74131248.717226207,24131985.840166684,27855206.512649547,17583599.111110028,3551887.020444226,12555920.617270336,43479359.394661859,64041473.108387366,14784431.506164856,55996034.329599388,81887017.517409027,26656725.489158016,30769477.421770979]
[709,{"$f":"NPV(#REF!,$G718:$CJ718)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,0,0,993198.85226443573,1013844.0726117417,0,0,0,1100806.5272920304,1123688.5445878438,0,20632944.318013072,2315474.8623548001,5846574.0274458714,0,2385636.0661590132,0,4867174.7021776186,2457923.2245996976,1241251.2284228473,0,13928204.159255609,0,2583302.0114284819,5218270.0630855318,2635226.3818581942,14638682.551222272,2688194.4321335442,9502767.317592077,101861657.85083599,26311669.410405412,2797345.9057378392,2825319.3647952168,8560717.6753295101,8646324.8520828057,8732788.1006036326,7350096.6513413899,22270792.853564411,17994800.625680044,7572811.929973687,21415912.137965579,1545005.0899532314,10923185.985969346,4728179.0767838741,63672811.567356162,54663108.730575271,122495447.59777057,44281458.965694577,4969363.7283723904,0,50692479.393126778,150963058.97282121,15513419.468678584,13927603.256324774,70334396.444440112,60382079.347551838,135311181.67864615,48914279.318994589,5489269.1235760599,0,55996034.329599388,166757135.06113476,17136466.385887299,15384738.710885489]
[728,{"$f":"NPV(#REF!,$G737:$CJ737)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7022899.4672270762,12545542.83569197,0,0,0,0,6952391.9658510499,4055376.2904469669,7244429.0572680356,1056430.8651243302,0,4403226.1091681216,0,5674627.1501686107,0,11577374.311774001,1169314.8054891741,7086047.721264394,0,0,2433587.3510888093,3686884.836899546,12412512.284228474,1253663.7407070755,1266200.3781141462,3836587.1456858627,0,15654810.189256594,14493745.100220069,3992367.9685151647,1344097.2160667721,0,4113340.7103291419,2769649.4116216223,16784075.434427034,0,0,99432735.798952267,13099182.150905449,32768479.232175812,7423597.6178548029,0,19689311.017931584,21415912.137965579,0,17392200.504752509,3152119.3845225829,9550921.7351034228,1607738.4920757434,32476317.53993002,29520972.643796388,67914637.621089339,0,25346239.696563389,18773114.868587952,5171139.8228928605,31337107.326730743,10550159.466666017,1775943.510222113,35874058.906486675,32609519.545996398,75020011.355539486,0,27998017.164799694,20737198.046728306,5712155.4619624317,34615662.099492349]
[747,{"$f":"NPV(#REF!,$G756:$CJ756)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,2859483.1972499485,0,0,4055376.2904469669,0,0,0,2201613.0545840608,1123688.5445878438,0,0,0,22216981.304294307,0,10735362.29771556,1204746.2134103014,1216793.6755444047,1228961.6122998488,0,11465500.42827216,13928204.159255609,3836587.1456858627,0,0,17128971.482078262,14638682.551222272,9408680.512467403,8145229.1293646367,5484454.2804388562,19387545.881351355,13986729.528689196,15539256.506373694,21401794.188323777,4323162.4260414029,7277323.4171696948,7350096.6513413899,5938878.0942838425,7497833.5940333521,6058249.5439789491,6118832.0394187374,6180020.3598129256,18725461.690233164,20488775.99939679,25469124.626942463,48232154.762272306,3247631.7539930018,85282809.859856233,128029344.28498398,11711133.853197603,328465304.60479581,213893216.09554833,8618566.3714881018,20891404.88448716,28133758.577776045,53278305.306663401,3587405.8906486672,94205278.688434035,141424046.39908192,12936377.567894248,362830042.89638829,236271178.97450265,9520259.1032707207,23077108.066328231]
[753,{"$f":"NPV(#REF!,$G762:$CJ762)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,877862.43340338452,1792220.4050988529,4573686.4032327449,933751.55223555362,0,0,0,0,0,0,4313561.8543595811,0,0,0,1146274.6843340595,6946424.5870643994,1169314.8054891741,3543023.860632197,0,0,1216793.6755444047,29495078.695196368,0,3760991.2221212266,5064801.5124565847,3836587.1456858627,0,10436540.126171064,6588065.9546454856,6653946.6141919419,5376388.8642670885,4072614.5646823184,1371113.5701097141,0,4196018.8586067585,5650638.7295904336,0,8646324.8520828057,1455464.6834339388,16598266.599228861,23971679.630103584,52703164.083722979,7572811.929973687,56599196.364623323,15450050.899532314,12483641.12682211,18912716.307135496,19101843.470206846,67759094.826586068,122495447.59777057,11480378.250365261,229377728.70218748,50190573.656561159,11828245.191729579,158038124.88082427,10342279.645785721,24373305.698568355,21100318.933332033,74848195.343282878,135311181.67864615,12681479.823443042,253375714.2010051,55441618.148118213,13065741.343573188,174572409.40185744,11424310.923924863,26923292.744049605]
[785,{"$f":"NPV(#REF!,$G794:$CJ794)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,0,0,0,0,993198.85226443573,4055376.2904469669,1034918.4367525765,1056430.8651243302,0,0,0,7944478.0102360556,3438824.0530021782,0,1169314.8054891741,8267055.6748084603,3578454.0992385196,6023731.0670515066,0,0,11171261.055805627,1253663.7407070755,6331001.8905707318,0,7749906.0342854457,5218270.0630855318,0,5323157.2913535535,21505555.457068354,5430152.7529097581,12340022.130987426,19387545.881351355,6993364.7643445982,18364575.871168908,12841076.512994265,12969487.278124209,24742899.618376959,20580270.623755891,4454158.5707128812,174443868.75199386,10601936.70196316,0,4635015.2698596939,23406827.11279146,7880298.4613064574,0,48232154.762272306,6495263.5079860035,36081188.786862254,4969363.7283723904,40152458.925248921,109833705.35177468,101686076.30001435,38172655.504420996,29596156.919690143,0,53278305.306663401,7174811.7812973345,39856079.445106708,5489269.1235760599,44353294.518494561,121324741.04746532,112324689.72724774,42166359.855883241,32692569.760631662]
[796,{"$f":"NPV(#REF!,$G805:$CJ805)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5159917.4953377834,0,896110.20254942647,0,933751.55223555362,0,0,1986397.7045288715,0,0,3169292.5953729902,1078390.4635898953,0,10113196.901290594,10214328.8703035,6877648.1060043564,2315474.8623548001,5846574.0274458714,0,0,21685431.841385424,0,3686884.836899546,6206256.142114237,0,3798601.1343424385,0,2583302.0114284819,5218270.0630855318,6588065.9546454856,5323157.2913535535,2688194.4321335442,8145229.1293646367,4113340.7103291419,75183780.313159078,9790710.6700824369,5650638.7295904336,0,47554786.686455436,17465576.201207265,5880077.3210731121,2969439.0471419212,50985268.439426795,3029124.7719894745,9178248.0591281056,15450050.899532314,28088192.535349749,7880298.4613064574,14326382.602655137,30547031.349439122,1623815.8769965009,247264876.77146244,67914637.621089339,10038114.73131223,333780571.04211414,5119940.4187058043,63777391.149011962,24373305.698568355,15825239.199999025,33742926.694220148,1793702.9453243336,273134253.71883249,75020011.355539486,11088323.62962364,368701403.80550563,5655599.4672895372,70449917.364203334,26923292.744049605]
[815,{"$f":"NPV(#REF!,$G824:$CJ824)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,0,933751.55223555362,0,0,0,1013844.0726117417,0,2112861.7302486603,0,3302419.5818760912,0,6809552.5802023327,2292549.368668119,10419636.8805966,7015888.8329350445,1181007.9535440658,5964090.1653975332,3614238.6402309034,12167936.755444048,0,13653763.512651322,3760991.2221212266,0,8952036.6732670143,14396218.568174113,3913702.5473141484,6588065.9546454856,10646314.582707107,2688194.4321335442,12217843.694046957,6855567.85054857,6924123.5290540559,0,4237979.047192825,11414290.23377268,4323162.4260414029,5821858.7337357551,22050289.95402417,22270792.853564411,2999133.437613341,10601936.70196316,21415912.137965579,33990111.978971094,15604551.408527639,45705731.075577453,51170009.807768904,67759094.826586068,159165072.65576178,6560216.1430658642,128029344.28498398,45415098.962253839,69525740.335316658,213893216.09554833,20684559.291571442,24373305.698568355,56523524.991169885,74848195.343282878,175817260.84823635,7246559.8991103107,141424046.39908192,50166523.141445041,76799671.059984997,236271178.97450265,22848621.847849727,26923292.744049605]
[834,{"$f":"NPV(#REF!,$G843:$CJ843)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B843-C843","v":{"$error":"#REF!"}},{"$f":"B843/C843","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,0,1867503.1044711072,0,0,6952391.9658510499,0,1034918.4367525765,2112861.7302486603,0,1100806.5272920304,0,0,11462746.843340594,3473212.2935321997,0,5905039.7677203286,11928180.330795066,0,0,0,4965004.9136913894,5014654.9628283018,5064801.5124565847,5115449.5275811506,3874953.0171427228,3913702.5473141484,0,9315525.2598687187,5376388.8642670885,14932920.070501836,1371113.5701097141,18002721.175540544,0,7063298.4119880423,5707145.1168863401,8646324.8520828057,10188252.784037571,33810444.596170388,7423597.6178548029,2999133.437613341,6058249.5439789491,10707956.068982789,1545005.0899532314,21846371.971938692,11032417.84582904,11142742.024287328,45016677.778120816,6495263.5079860035,11480378.250365261,4969363.7283723904,40152458.925248921,38864234.201397188,13653174.449882146,5171139.8228928605,19150454.477446564,12308519.37777702,49726418.286219165,7174811.7812973345,12681479.823443042,5489269.1235760599,44353294.518494561,42930292.98602619,15081598.579438766,5712155.4619624317,21154015.727467548]
[859,{"$f":"NPV(#REF!,$G868:$CJ868)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,3439944.9968918557,0,0,0,0,0,0,1986397.7045288715,4055376.2904469669,0,2112861.7302486603,1078390.4635898953,0,1123688.5445878438,0,1146274.6843340595,0,3507944.4164675223,0,7156908.1984770391,0,0,18434424.184497733,0,0,7597202.2686848771,6394311.9094764385,14396218.568174113,2609135.0315427659,18446584.673007358,1330789.3228383884,1344097.2160667721,1357538.1882274395,12340022.130987426,1384824.7058108111,16784075.434427034,22602554.918361735,4280358.8376647551,0,4366394.0503018163,13230173.972414501,14847195.235709606,7497833.5940333521,22718435.78992106,10707956.068982789,40170132.338784017,199116481.25655013,39401492.306532286,7959101.4459195202,48232154.762272306,47090660.432898529,1640054.0357664661,9938727.4567447808,82465102.315080836,98005460.160045102,5119940.4187058043,20684559.291571442,10445702.44224358,8791799.5555550139,53278305.306663401,52017385.414405674,1811639.9747775777,10978538.24715212,91092776.591537058,108258999.70389214,5655599.4672895372,22848621.847849727,11538554.033164116]
[866,{"$f":"NPV(#REF!,$G875:$CJ875)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,0,914737.28064654907,0,0,0,0,1013844.0726117417,0,2112861.7302486603,2156780.9271797906,3302419.5818760912,0,0,5731373.4216702972,5788687.1558870003,5846574.0274458714,0,3578454.0992385196,0,17035111.457621664,2457923.2245996976,13653763.512651322,45131894.665454723,0,0,1291651.0057142409,5218270.0630855318,2635226.3818581942,6653946.6141919419,13440972.160667721,6787690.9411371984,8226681.4206582839,30466143.527837846,18182748.387295954,15539256.506373694,41792267.059872568,0,5821858.7337357551,16170212.632951058,2969439.0471419212,13496100.469260035,3029124.7719894745,7648540.049273422,6180020.3598129256,3120910.2817055276,0,7959101.4459195202,11254169.444530204,22733422.277951013,223110204.61857754,23190364.065737821,21749248.584509831,25346239.696563389,74131248.717226207,38172655.504420996,20891404.88448716,8791799.5555550139,12431604.571554791,25111841.234540671,246452468.4267019,25616589.243354946,24024701.19751789,27998017.164799694,81887017.517409027,42166359.855883241,23077108.066328231]
[896,{"$f":"NPV(#REF!,$G905:$CJ905)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,1829474.5612930981,933751.55223555362,1906322.1314999659,0,0,1013844.0726117417,6209510.6205154583,0,1078390.4635898953,2201613.0545840608,2247377.0891756876,0,5731373.4216702972,0,18709036.887826785,15353103.396072853,1192818.0330795066,0,0,7373769.673799092,1241251.2284228473,0,8863402.6467990242,0,2583302.0114284819,3913702.5473141484,0,5323157.2913535535,5376388.8642670885,2715076.3764548791,1371113.5701097141,15233071.763918923,11189383.622951357,2825319.3647952168,19975007.90910219,20174757.988193214,0,51450676.559389725,11877756.188567685,13496100.469260035,21203873.40392632,7648540.049273422,15450050.899532314,14044096.267674875,7880298.4613064574,20693663.759390753,29173371.016777221,3247631.7539930018,18040594.393431127,13251636.608993042,5019057.3656561151,76038719.089690149,8533234.0311763417,24131985.840166684,101735542.92205139,22858678.844443034,32225551.097962093,3587405.8906486672,19928039.722553354,14638050.996202828,5544161.8148118202,83994051.494399071,9425999.1121492293,26656725.489158016,112379331.65241925]
[902,{"$f":"NPV(#REF!,$G911:$CJ911)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10753322.430593116,0,933751.55223555362,953161.06574998295,972974.03692289197,993198.85226443573,0,0,4225723.4604973206,1078390.4635898953,5504032.6364601525,0,1134925.4300337222,10316472.159006536,3473212.2935321997,0,7086047.721264394,7156908.1984770391,28913909.121847227,6083968.377722024,0,0,0,0,1278862.3818952877,3874953.0171427228,2609135.0315427659,5270452.7637163885,7984735.9370303294,5376388.8642670885,17647996.446956713,10968908.560877712,30466143.527837846,18182748.387295954,5650638.7295904336,4280358.8376647551,18733703.846179411,8732788.1006036326,0,23755512.37713537,7497833.5940333521,7572811.929973687,33653576.216803052,1545005.0899532314,199116481.25655013,19142182.202061325,11142742.024287328,14469646.42868169,29228685.785937015,0,36442000.674730867,82465102.315080836,23656490.383459158,29012995.705999557,17237132.742976204,58211782.74603647,12308519.37777702,15983491.591999019,32286653.015838005,0,40254640.23955778,91092776.591537058,26131482.687146377,32048396.98130738,19040518.206541441,64302023.180902109]
[921,{"$f":"NPV(#REF!,$G930:$CJ930)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3511449.7336135381,0,914737.28064654907,0,0,0,0,2027688.1452234834,6209510.6205154583,0,1078390.4635898953,2201613.0545840608,25844836.525520407,1134925.4300337222,8023922.7903384157,6946424.5870643994,0,0,17892270.496192601,1204746.2134103014,0,4915846.4491993953,8688758.5989599321,0,1266200.3781141462,74174018.149926692,5166604.0228569638,5218270.0630855318,6588065.9546454856,11977103.905545495,47043402.562337019,2715076.3764548791,1371113.5701097141,26311669.410405412,4196018.8586067585,4237979.047192825,2853572.55844317,11528433.136110408,5821858.7337357551,1470019.330268278,25240231.900706328,11996533.750453364,16660186.245942112,12237664.078837475,23175076.349298473,21846371.971938692,15760596.922612915,17510023.181022946,33762508.333590612,69824082.710849538,22960756.500730522,24846818.641861957,0,69525740.335316658,5119940.4187058043,48263971.680333368,29596156.919690143,19341959.022221033,37294813.714664377,77129226.648946345,25362959.646886084,27446345.617880303,0,76799671.059984997,5655599.4672895372,53313450.978316031,32692569.760631662]
[943,{"$f":"NPV(#REF!,$G952:$CJ952)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,1829474.5612930981,0,0,972974.03692289197,993198.85226443573,1013844.0726117417,1034918.4367525765,0,1078390.4635898953,0,1123688.5445878438,7944478.0102360556,0,0,2338629.6109783482,0,16699452.463113092,7228477.2804618068,1216793.6755444047,1228961.6122998488,2482502.4568456947,3760991.2221212266,8863402.6467990242,3836587.1456858627,0,9131972.6103996802,38210782.536943816,13307893.228383884,9408680.512467403,1357538.1882274395,9597794.9907679986,18002721.175540544,16784075.434427034,14126596.823976085,21401794.188323777,14410541.420138011,4366394.0503018163,51450676.559389725,20786073.329993449,154294514.63097155,19689311.017931584,21415912.137965579,0,17392200.504752509,7880298.4613064574,11142742.024287328,64543617.842434593,1623815.8769965009,11480378.250365261,66258183.044965208,48517554.534675784,3379498.6262084516,158038124.88082427,6894853.0971904816,10445702.44224358,12308519.37777702,71296308.322838664,1793702.9453243336,12681479.823443042,73190254.981014147,53593564.209847607,3733068.9553066255,174572409.40185744,7616207.2826165762,11538554.033164116]
[964,{"$f":"NPV(#REF!,$G973:$CJ973)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,4299931.2461148193,5394986.6940191118,896110.20254942647,0,0,0,0,2979596.556793307,2027688.1452234834,1034918.4367525765,3169292.5953729902,0,4403226.1091681216,1123688.5445878438,0,0,0,1169314.8054891741,7086047.721264394,2385636.0661590132,0,3650381.0266332137,3686884.836899546,2482502.4568456947,0,5064801.5124565847,0,14208161.062856652,0,1317613.1909290971,7984735.9370303294,0,8145229.1293646367,0,2769649.4116216223,53556850.870387979,25427874.283156954,11414290.23377268,99432735.798952267,27653828.985244837,10290135.311877945,23755512.37713537,0,0,4589124.0295640528,4635015.2698596939,20285916.831085928,7880298.4613064574,22285484.048574656,30547031.349439122,22733422.277951013,88562917.931389153,36442000.674730867,18403210.34073909,16897493.131042257,56319344.605763853,46540258.406035744,28108679.617211897,24617038.755554039,33742926.694220148,25111841.234540671,97828558.637989178,40254640.23955778,20328593.320976678,18665344.776533127,62211594.140184917,51409399.157661885,31049469.421267215]
[983,{"$f":"NPV(#REF!,$G992:$CJ992)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,0,4864870.18461446,993198.85226443573,1013844.0726117417,0,2112861.7302486603,0,5504032.6364601525,0,0,1146274.6843340595,3473212.2935321997,0,0,5964090.1653975332,0,0,27037155.470596675,13653763.512651322,11465500.42827216,10129603.024913169,76731742.91371727,5166604.0228569638,15654810.189256594,7905679.1455745818,10646314.582707107,1344097.2160667721,10860305.505819516,17824476.41142628,0,6993364.7643445982,33903832.3775426,31389298.142874874,17292649.704165611,1455464.6834339388,14700193.30268278,16331914.759280568,2999133.437613341,6058249.5439789491,9178248.0591281056,1545005.0899532314,54615929.929846734,33097253.537487119,19101843.470206846,1607738.4920757434,9742895.2619790044,3280108.0715329321,31472636.946358472,121188124.78977449,62766743.082899764,51696361.553124808,22408272.565869063,26114256.105608951,21100318.933332033,1775943.510222113,10762217.671946,3623279.9495551554,34765371.115981713,133867083.97987901,69333533.149371758,57104944.774838798,24752673.668503873,28846385.082910296]
[1008,{"$f":"NPV(#REF!,$G1017:$CJ1017)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,4480551.0127471322,3658949.1225861963,0,0,972974.03692289197,0,0,0,0,6470342.7815393712,2201613.0545840608,1123688.5445878438,0,0,4630949.7247096002,2338629.6109783482,2362015.9070881316,1192818.0330795066,3614238.6402309034,8517555.7288108319,1228961.6122998488,17377517.197919864,0,0,6394311.9094764385,19374765.085713618,5218270.0630855318,0,11977103.905545495,5376388.8642670885,0,4113340.7103291419,18002721.175540544,18182748.387295954,5650638.7295904336,5707145.1168863401,17292649.704165611,4366394.0503018163,0,16331914.759280568,14995667.188066704,10601936.70196316,12237664.078837475,4635015.2698596939,0,31750659.740160462,22285484.048574656,32388848.000937685,9742895.2619790044,32801080.715329319,41411364.403103255,11711133.853197603,13517994.504833806,103392723.10624962,27579412.388761926,15668553.663365372,24617038.755554039,35777438.118416242,10762217.671946,36232799.495551549,45743909.363133833,12936377.567894248,14932275.821226502,114209889.5496776,30464829.130466305,17307831.049746174]
[{"$f":"A1035+1","v":1027},{"$f":"NPV(#REF!,$G1036:$CJ1036)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,6403160.964525843,0,2859483.1972499485,0,0,1013844.0726117417,0,4225723.4604973206,5391952.3179494767,0,2247377.0891756876,3404776.2901011663,6877648.1060043564,0,0,0,0,0,0,2457923.2245996976,0,3760991.2221212266,0,2557724.7637905753,0,9131972.6103996802,0,5323157.2913535535,0,40726145.64682319,8226681.4206582839,8308948.2348648664,1398672.9528689196,5650638.7295904336,0,0,45119405.186452098,4410057.9908048334,4454158.5707128812,13496100.469260035,10601936.70196316,13767372.088692158,37080122.158877552,9362730.8451165818,120468934.29664445,9550921.7351034228,0,119247815.84377757,0,29816182.370234344,57369815.486781552,52382228.706230998,54612697.799528584,15513419.468678584,63434633.967158258,10550159.466666017,0,131723775.78799747,0,32935614.741456363,63371967.517457299,57862568.80725269,60326394.317755066,17136466.385887299,70071300.197484165]
[1042,{"$f":"NPV(#REF!,$G1051:$CJ1051)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,1755724.866806769,0,914737.28064654907,933751.55223555362,15250577.051999727,0,993198.85226443573,2027688.1452234834,2069836.873505153,0,2156780.9271797906,0,4494754.1783513753,1134925.4300337222,5731373.4216702972,5788687.1558870003,1169314.8054891741,2362015.9070881316,9542544.2646360528,0,0,2457923.2245996976,9930009.8273827787,0,10129603.024913169,1278862.3818952877,15499812.068570891,0,15811358.291149164,10646314.582707107,0,4072614.5646823184,0,2769649.4116216223,13986729.528689196,1412659.6823976084,2853572.55844317,5764216.5680552041,2910929.3668678775,22050289.95402417,5938878.0942838425,25492634.219713397,6058249.5439789491,4589124.0295640528,0,0,19142182.202061325,12734562.313471232,20900600.396984663,349985253.92765892,13120432.286131728,31472636.946358472,10038114.73131223,69525740.335316658,51199404.187058054,51711398.228928618,53969462.618258499,14066879.288888022,23087265.632887468,386601455.05615062,14493119.798220621,34765371.115981713,11088323.62962364,76799671.059984997,56555994.672895379,57121554.619624332,59615862.504681267]
[1051,{"$f":"NPV(#REF!,$G1060:$CJ1060)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,877862.43340338452,3584440.8101977059,0,0,0,6810818.2584602442,0,0,9314265.9307731893,10564308.651243303,1078390.4635898953,0,17979016.713405501,1134925.4300337222,17194120.265010893,0,1169314.8054891741,10629071.581896592,4771272.1323180264,28913909.121847227,8517555.7288108319,1228961.6122998488,16136265.969497016,3760991.2221212266,6331001.8905707318,5115449.5275811506,0,1304567.515771383,7905679.1455745818,14638682.551222272,5376388.8642670885,0,8226681.4206582839,75183780.313159078,0,2825319.3647952168,68485741.402636081,15851595.562151812,13099182.150905449,20580270.623755891,13362475.712138645,20993934.063293386,18174748.631936848,4589124.0295640528,72840183.738062665,64887436.596469179,128119766.86299865,305056228.2135489,11254169.444530204,29228685.785937015,42641404.929928117,24846818.641861957,60715853.730552308,328465304.60479581,15359821.256117415,38172655.504420996,52228512.211217903,336971859.17917597,12431604.571554791,32286653.015838005,47102639.344217017,27446345.617880303,67068075.393998519,362830042.89638829,16966798.401868615,42166359.855883241,57692770.165820591]
[1070,{"$f":"NPV(#REF!,$G1079:$CJ1079)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,842474.08330860967,0,2633587.3002101532,0,0,933751.55223555362,0,0,0,0,0,5282154.3256216515,0,2201613.0545840608,21350082.34716903,2269850.8600674444,11462746.843340594,3473212.2935321997,1169314.8054891741,3543023.860632197,9542544.2646360528,2409492.4268206027,4867174.7021776186,3686884.836899546,6206256.142114237,0,1266200.3781141462,3836587.1456858627,2583302.0114284819,2609135.0315427659,6588065.9546454856,6653946.6141919419,1344097.2160667721,0,0,73798955.607348278,6993364.7643445982,18364575.871168908,1426786.279221585,4323162.4260414029,7277323.4171696948,29400386.605365559,17816634.282851525,52484835.158233464,7572811.929973687,0,179700085.93707222,17392200.504752509,9456358.1535677481,17510023.181022946,28939292.85736338,9742895.2619790044,41001350.894161649,80233332.539134204,16730191.21885372,5069247.9393126769,6826587.224941073,5171139.8228928605,1740950.4070405967,19341959.022221033,31966983.183998037,10762217.671946,45290999.369439438,88627514.318202421,18480539.382706072,5599603.4329599375,7540799.2897193832,5712155.4619624317,1923092.3388606862]
[1095,{"$f":"NPV(#REF!,$G1104:$CJ1104)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,0,0,0,2801254.656706661,0,0,0,0,0,0,1078390.4635898953,0,2247377.0891756876,0,5731373.4216702972,0,2338629.6109783482,0,4771272.1323180264,0,0,0,0,0,13928204.159255609,2557724.7637905753,1291651.0057142409,27395917.831199039,15811358.291149164,14638682.551222272,29765832.14762044,12217843.694046957,9597794.9907679986,0,8392037.7172135171,4237979.047192825,11414290.23377268,1441054.142013801,173467986.52324986,10290135.311877945,16331914.759280568,10496967.031646693,10601936.70196316,7648540.049273422,171750115.97701076,17165006.549380403,14184537.230351623,25469124.626942463,28939292.85736338,9742895.2619790044,1640054.0357664661,56319455.588220425,6692076.4875414874,27035989.009667613,94859489.075073287,12065992.920083342,8704752.0352029838,28133758.577776045,31966983.183998037,10762217.671946,1811639.9747775777,62211716.733862013,7392215.7530824281,29864551.642453004,104783890.43752837,13328362.744579008,9615461.6943034306]
[1114,{"$f":"NPV(#REF!,$G1123:$CJ1123)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,859986.24922296393,1755724.866806769,0,0,0,953161.06574998295,0,0,4055376.2904469669,0,1056430.8651243302,0,2201613.0545840608,0,0,6877648.1060043564,2315474.8623548001,5846574.0274458714,18896127.256705053,0,0,3650381.0266332137,1228961.6122998488,1241251.2284228473,7521982.4442424532,1266200.3781141462,2557724.7637905753,0,0,25034650.627652843,21292629.165414214,0,1357538.1882274395,0,0,6993364.7643445982,1412659.6823976084,18548221.629880603,4323162.4260414029,20376505.568075143,4410057.9908048334,5938878.0942838425,29991334.376133408,158425560.11974809,9178248.0591281056,15450050.899532314,20285916.831085928,52468901.63447427,23877304.337758563,51447631.746423788,74695530.341839045,32801080.715329319,29816182.370234344,40152458.925248921,27035989.009667613,5119940.4187058043,22408272.565869063,1740950.4070405967,26375398.666665044,56830192.327107616,82510335.484919354,36232799.495551549,32935614.741456363,44353294.518494561,29864551.642453004,5655599.4672895372,24752673.668503873,1923092.3388606862]
[1137,{"$f":"NPV(#REF!,$G1146:$CJ1146)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,1792220.4050988529,3658949.1225861963,0,3812644.2629999318,0,1986397.7045288715,4055376.2904469669,0,1056430.8651243302,1078390.4635898953,2201613.0545840608,0,0,5731373.4216702972,0,2338629.6109783482,7086047.721264394,4771272.1323180264,4818984.8536412055,0,6144808.0614992445,8688758.5989599321,6268318.703535378,1266200.3781141462,1278862.3818952877,1291651.0057142409,0,3952839.5727872909,19961839.842575826,2688194.4321335442,5430152.7529097581,10968908.560877712,2769649.4116216223,43358861.538936503,7063298.4119880423,5707145.1168863401,21615812.130207017,197814960.97866422,7350096.6513413899,8908317.1414257623,0,7572811.929973687,10707956.068982789,76155138.428264439,18725461.690233164,20488775.99939679,17510023.181022946,46624416.270196557,27604869.908940513,6560216.1430658642,36442000.674730867,40152458.925248921,23656490.383459158,148262497.43445241,12065992.920083342,19150454.477446564,19341959.022221033,51502361.796441279,30492950.070513669,7246559.8991103107,40254640.23955778,44353294.518494561,26131482.687146377,163774035.03481805,13328362.744579008,21154015.727467548]
[1157,{"$f":"NPV(#REF!,$G1166:$CJ1166)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4517124.2606157279,0,6403160.964525843,933751.55223555362,953161.06574998295,0,2979596.556793307,4055376.2904469669,9314265.9307731893,3169292.5953729902,0,12108871.800212335,0,0,5731373.4216702972,11577374.311774001,1169314.8054891741,3543023.860632197,3578454.0992385196,1204746.2134103014,0,0,0,7521982.4442424532,0,7673174.2913717255,25833020.114284821,5218270.0630855318,40846008.918802008,0,96970692.950974062,4072614.5646823184,10968908.560877712,6924123.5290540559,37764169.727460824,7063298.4119880423,0,8646324.8520828057,24742899.618376959,1470019.330268278,10393036.664996725,16495233.906873375,13631061.473952636,7648540.049273422,12360040.719625851,205585495.77535945,18912716.307135496,0,14469646.42868169,32476317.53993002,44281458.965694577,8282272.8806206509,3346038.2437707437,18587242.444146484,3413293.6124705365,62053677.874714337,10445702.44224358,0,15983491.591999019,35874058.906486675,48914279.318994589,9148781.8726267684,3696107.8765412141,20531879.25418644,3770399.6448596916,68545865.543549195,11538554.033164116]
[1176,{"$f":"NPV(#REF!,$G1185:$CJ1185)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4765805.3287499147,6810818.2584602442,3972795.4090577429,0,6209510.6205154583,0,5391952.3179494767,15411291.382088427,0,5674627.1501686107,2292549.368668119,0,5846574.0274458714,0,2385636.0661590132,2409492.4268206027,0,0,12412512.284228474,0,1266200.3781141462,1278862.3818952877,1291651.0057142409,1304567.515771383,0,5323157.2913535535,5376388.8642670885,6787690.9411371984,8226681.4206582839,0,12588056.575820277,11301277.459180867,2853572.55844317,5764216.5680552041,24742899.618376959,19110251.293487612,25240231.900706328,20993934.063293386,7572811.929973687,13767372.088692158,1545005.0899532314,22073565.927310802,29945134.152964536,22285484.048574656,66385434.493951119,30852501.662933517,11480378.250365261,8282272.8806206509,15057172.096968347,21966741.070354935,94859489.075073287,48263971.680333368,24626778.803130709,24617038.755554039,73330819.747054592,34080355.961162336,12681479.823443042,9148781.8726267684,16632485.444435462,24264948.209493063,104783890.43752837,53313450.978316031,27203284.743545849]
[1182,{"$f":"NPV(#REF!,$G1191:$CJ1191)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,0,0,15250577.051999727,1945948.0738457839,7945590.8181154858,0,0,1056430.8651243302,1078390.4635898953,2201613.0545840608,0,0,0,0,0,10629071.581896592,0,0,3650381.0266332137,11060654.510698639,0,0,5064801.5124565847,0,1291651.0057142409,5218270.0630855318,5270452.7637163885,62740854.009182908,0,39368607.458595753,21937817.121755425,4154474.1174324332,2797345.9057378392,53681067.931109123,15694649.071437437,0,5821858.7337357551,5880077.3210731121,5938878.0942838425,0,39378622.035863169,12237664.078837475,7725025.4497661572,3120910.2817055276,45935196.970512085,4775460.8675517114,3215476.9841514868,21109606.400954511,14760486.321898194,61288819.31659282,11711133.853197603,21966741.070354935,101686076.30001435,38172655.504420996,19150454.477446564,5275079.7333330084,3551887.020444226,23318138.289216336,16304759.772998199,67700985.857438087,12936377.567894248,24264948.209493063,112324689.72724774,42166359.855883241,21154015.727467548]
[1214,{"$f":"NPV(#REF!,$G1223:$CJ1223)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,914737.28064654907,0,3812644.2629999318,972974.03692289197,0,0,0,5282154.3256216515,0,2201613.0545840608,0,0,0,8104162.0182418004,7015888.8329350445,0,3578454.0992385196,22890178.054795723,8517555.7288108319,0,0,0,8863402.6467990242,2557724.7637905753,3874953.0171427228,5218270.0630855318,0,3992367.9685151647,4032291.6482003159,6787690.9411371984,17824476.41142628,22157195.292972978,2797345.9057378392,7063298.4119880423,5707145.1168863401,4323162.4260414029,27653828.985244837,19110251.293487612,14847195.235709606,20993934.063293386,3029124.7719894745,7648540.049273422,1545005.0899532314,14044096.267674875,20488775.99939679,6367281.1567356158,16077384.920757433,34100133.416926518,11480378.250365261,54663001.012096301,41825478.047134295,6758997.2524169032,18773114.868587952,20684559.291571442,58211782.74603647,7033439.6444440112,17759435.102221131,37667761.851811007,12681479.823443042,60381960.359336667,46201348.456765175,7466137.9106132509,20737198.046728306,22848621.847849727,64302023.180902109]
[{"$f":"A1227+1","v":1219},{"$f":"NPV(#REF!,$G1228:$CJ1228)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,4573686.4032327449,0,0,0,0,0,0,11620739.516367633,0,2201613.0545840608,0,5674627.1501686107,0,0,1169314.8054891741,10629071.581896592,2385636.0661590132,3614238.6402309034,1216793.6755444047,0,0,10029309.925656604,13928204.159255609,0,7749906.0342854457,3913702.5473141484,0,6653946.6141919419,1344097.2160667721,0,26051157.832084566,30466143.527837846,1398672.9528689196,0,5707145.1168863401,7205270.7100690054,2910929.3668678775,5880077.3210731121,5938878.0942838425,13496100.469260035,69669869.755757913,21415912.137965579,0,23406827.11279146,31521193.84522583,28652765.205310274,54663108.730575271,9742895.2619790044,29520972.643796388,36442000.674730867,120245853.68191685,43933482.14070987,10239880.837411609,48263971.680333368,8704752.0352029838,31650478.39999805,60382079.347551838,10762217.671946,32609519.545996398,40254640.23955778,132826230.46600373,48529896.418986127,11311198.934579074,53313450.978316031,9615461.6943034306]
[1244,{"$f":"NPV(#REF!,$G1253:$CJ1253)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3812644.2629999318,972974.03692289197,0,0,0,0,0,3302419.5818760912,8989508.3567027505,0,1146274.6843340595,0,1169314.8054891741,3543023.860632197,0,7228477.2804618068,0,4915846.4491993953,0,1253663.7407070755,1266200.3781141462,0,5166604.0228569638,5218270.0630855318,2635226.3818581942,0,5376388.8642670885,13575381.882274397,8226681.4206582839,1384824.7058108111,15385402.481558116,5650638.7295904336,0,5764216.5680552041,24742899.618376959,34024471.579315461,23971679.630103584,10496967.031646693,13631061.473952636,10707956.068982789,6180020.3598129256,20285916.831085928,20488775.99939679,9550921.7351034228,30547031.349439122,9742895.2619790044,18040594.393431127,67914637.621089339,48517554.534675784,15207743.817938032,152669705.77905649,5171139.8228928605,73626863.304849222,10550159.466666017,33742926.694220148,10762217.671946,19928039.722553354,75020011.355539486,53593564.209847607,16798810.298879813,168642334.88356462,5712155.4619624317,81329862.231162801]
[1263,{"$f":"NPV(#REF!,$G1272:$CJ1272)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,914737.28064654907,0,953161.06574998295,0,0,1013844.0726117417,0,0,2156780.9271797906,0,1123688.5445878438,0,0,0,1169314.8054891741,0,0,4818984.8536412055,0,2457923.2245996976,12412512.284228474,11465500.42827216,3798601.1343424385,0,7749906.0342854457,1304567.515771383,3952839.5727872909,21292629.165414214,29765832.14762044,0,16453362.841316568,22157195.292972978,2797345.9057378392,21189895.235964131,19975007.90910219,5764216.5680552041,14554646.83433939,4410057.9908048334,14847195.235709606,11996533.750453364,39378622.035863169,59658612.384332687,0,20285916.831085928,42553611.691054866,22285484.048574656,45016677.778120816,71447898.587846041,13120432.286131728,8282272.8806206509,11711133.853197603,25346239.696563389,74131248.717226207,20684559.291571442,10445702.44224358,24617038.755554039,49726418.286219165,78922929.594270691,14493119.798220621,9148781.8726267684,12936377.567894248,27998017.164799694,81887017.517409027,22848621.847849727,11538554.033164116]
[1288,{"$f":"NPV(#REF!,$G1297:$CJ1297)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,4668757.7611777689,953161.06574998295,0,0,2027688.1452234834,0,3169292.5953729902,0,0,2247377.0891756876,0,4585098.7373362379,4630949.7247096002,0,0,0,0,0,0,4965004.9136913894,8775646.1849495284,7597202.2686848771,0,0,10436540.126171064,15811358.291149164,22623418.488252599,8064583.2964006318,0,9597794.9907679986,18002721.175540544,79927997.6441973,2825319.3647952168,27108939.305210114,8646324.8520828057,24742899.618376959,2940038.660536556,10393036.664996725,29991334.376133408,0,0,23175076.349298473,3120910.2817055276,39401492.306532286,313247090.21329904,0,21109606.400954511,1640054.0357664661,29816182.370234344,25095286.828280579,45869249.95187638,20479761.674823217,60329964.600416712,24373305.698568355,346019666.57028979,0,23318138.289216336,1811639.9747775777,32935614.741456363,27720809.074059106,50668188.372859478,22622397.869158149,66641813.722895041,26923292.744049605]
[1295,{"$f":"NPV(#REF!,$G1304:$CJ1304)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,3301274.0921752374,0,0,0,896110.20254942647,0,0,0,0,0,1013844.0726117417,0,7395016.0558703113,0,15411291.382088427,1123688.5445878438,0,0,10419636.8805966,8185203.6384242186,0,0,0,12167936.755444048,3686884.836899546,0,7521982.4442424532,2532400.7562282924,6394311.9094764385,2583302.0114284819,6522837.5788569143,0,5323157.2913535535,21505555.457068354,0,2742227.1402194281,6924123.5290540559,18182748.387295954,1412659.6823976084,0,4323162.4260414029,1455464.6834339388,0,10393036.664996725,154294514.63097155,68155307.369763181,16826788.108401526,50985167.968456641,3120910.2817055276,9456358.1535677481,9550921.7351034228,20900600.396984663,9742895.2619790044,11480378.250365261,4969363.7283723904,50434156.327909954,30415487.635876063,18773114.868587952,20684559.291571442,20891404.88448716,10550159.466666017,23087265.632887468,10762217.671946,12681479.823443042,5489269.1235760599,55710684.956256859,33597620.597759627,20737198.046728306,22848621.847849727,23077108.066328231]
[1325,{"$f":"NPV(#REF!,$G1334:$CJ1334)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7168881.6203954117,0,1867503.1044711072,0,0,0,0,1034918.4367525765,3169292.5953729902,2156780.9271797906,0,8989508.3567027505,7944478.0102360556,0,0,1169314.8054891741,0,3578454.0992385196,2409492.4268206027,3650381.0266332137,0,0,11465500.42827216,48115614.368337557,0,0,3913702.5473141484,0,26615786.456767768,1344097.2160667721,5430152.7529097581,12340022.130987426,12463422.3522973,8392037.7172135171,1412659.6823976084,32816084.422096457,8646324.8520828057,20376505.568075143,1470019.330268278,4454158.5707128812,0,0,12237664.078837475,16995055.989485547,84264577.60604924,18912716.307135496,22285484.048574656,56504925.382055864,3247631.7539930018,41001350.894161649,39754909.826979123,0,3379498.6262084516,78754231.769846186,93331480.281925589,85560043.049541861,24617038.755554039,62416590.771728083,3587405.8906486672,45290999.369439438,43914152.988608479,0,3733068.9553066255,86993666.88273409,103096018.11679459,94511516.603659108]
[1331,{"$f":"NPV(#REF!,$G1340:$CJ1340)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,4480551.0127471322,0,0,953161.06574998295,7783792.2953831358,993198.85226443573,0,0,0,7548733.2451292668,0,1123688.5445878438,7944478.0102360556,0,0,1169314.8054891741,0,2385636.0661590132,2409492.4268206027,9734349.4043552373,3686884.836899546,6206256.142114237,10211836.687565085,2532400.7562282924,0,32291275.142856024,13045675.157713829,5270452.7637163885,7984735.9370303294,43011110.914136708,21720611.011639033,10968908.560877712,6924123.5290540559,0,5650638.7295904336,0,5764216.5680552041,0,2940038.660536556,19301353.806422487,19494367.344486713,172497646.02325726,7648540.049273422,42165026.449276075,60857750.493257791,1576059.6922612914,67088212.699590154,32388848.000937685,21109606.400954511,91843026.002922088,8282272.8806206509,11711133.853197603,72905238.961525112,51944840.236167721,8618566.3714881018,53969462.618258499,74107124.102260262,35777438.118416242,23318138.289216336,101451838.58754434,9148781.8726267684,12936377.567894248,80532740.015291631,57379419.825821035,9520259.1032707207,59615862.504681267]
[1350,{"$f":"NPV(#REF!,$G1359:$CJ1359)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,0,1867503.1044711072,0,0,0,1013844.0726117417,1034918.4367525765,3169292.5953729902,0,7705645.6910442133,0,7944478.0102360556,0,11577374.311774001,5846574.0274458714,0,0,3614238.6402309034,2433587.3510888093,28266117.082896523,9930009.8273827787,10211836.687565085,3798601.1343424385,2557724.7637905753,0,6522837.5788569143,27669877.009511039,0,1344097.2160667721,0,4113340.7103291419,18002721.175540544,2797345.9057378392,1412659.6823976084,5707145.1168863401,7205270.7100690054,4366394.0503018163,22050289.95402417,8908317.1414257623,180660464.55267656,13631061.473952636,116064404.76052086,12360040.719625851,9362730.8451165818,7880298.4613064574,9550921.7351034228,3215476.9841514868,39207999.988933071,1640054.0357664661,21533909.489613693,5019057.3656561151,42243732.827605642,152669705.77905649,20684559.291571442,22632355.291527756,10550159.466666017,3551887.020444226,43310024.280897729,1811639.9747775777,23786832.868829593,5544161.8148118202,46663361.941332817,168642334.88356462,22848621.847849727,25000200.405188918]
[1369,{"$f":"NPV(#REF!,$G1378:$CJ1378)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,3301274.0921752374,0,0,2633587.3002101532,0,0,1867503.1044711072,0,4864870.18461446,0,0,0,1056430.8651243302,1078390.4635898953,2201613.0545840608,25844836.525520407,0,5731373.4216702972,1157737.4311774001,1169314.8054891741,0,9542544.2646360528,1204746.2134103014,1216793.6755444047,6144808.0614992445,3723753.6852685418,3760991.2221212266,3798601.1343424385,2557724.7637905753,14396218.568174113,3913702.5473141484,0,10646314.582707107,47043402.562337019,0,17824476.41142628,13848247.058108112,12588056.575820277,7063298.4119880423,5707145.1168863401,10087378.994096607,8732788.1006036326,1470019.330268278,0,0,6058249.5439789491,9178248.0591281056,12360040.719625851,3120910.2817055276,28369074.460703246,25469124.626942463,32388848.000937685,30852501.662933517,223348987.74902305,21533909.489613693,8365095.6094268598,16897493.131042257,5119940.4187058043,22408272.565869063,19150454.477446564,28133758.577776045,35777438.118416242,34080355.961162336,246716233.55576697,23786832.868829593,9240269.6913530361,18665344.776533127,5655599.4672895372,24752673.668503873,21154015.727467548]
[1394,{"$f":"NPV(#REF!,$G1403:$CJ1403)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3511449.7336135381,0,1829474.5612930981,0,0,6810818.2584602442,0,4055376.2904469669,0,0,2156780.9271797906,0,0,1134925.4300337222,0,3473212.2935321997,8185203.6384242186,0,2385636.0661590132,1204746.2134103014,8517555.7288108319,2457923.2245996976,0,2507327.4814141509,1266200.3781141462,0,0,5218270.0630855318,0,6653946.6141919419,43011110.914136708,5430152.7529097581,4113340.7103291419,26311669.410405412,6993364.7643445982,16951916.1887713,14267862.792215852,18733703.846179411,24742899.618376959,10290135.311877945,10393036.664996725,20993934.063293386,53009683.509815805,10707956.068982789,41715137.428737246,20285916.831085928,15990062.817543143,4775460.8675517114,46624416.270196557,9742895.2619790044,45921513.001461044,126614060.67060986,120245853.68191685,328465304.60479581,25599702.093529027,154665298.76179716,8704752.0352029838,5275079.7333330084,51502361.796441279,10762217.671946,50725919.293772168,139860692.80491233,132826230.46600373,362830042.89638829,28277997.33644769,170846711.04561535,9615461.6943034306]
[1412,{"$f":"NPV(#REF!,$G1421:$CJ1421)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,2633587.3002101532,0,0,0,953161.06574998295,0,0,0,0,3169292.5953729902,0,2201613.0545840608,4494754.1783513753,0,5731373.4216702972,6946424.5870643994,0,8267055.6748084603,2385636.0661590132,25299670.481616326,3650381.0266332137,2457923.2245996976,0,1253663.7407070755,10129603.024913169,0,2583302.0114284819,5218270.0630855318,3952839.5727872909,10646314.582707107,9408680.512467403,12217843.694046957,1371113.5701097141,20772370.587162171,4196018.8586067585,2825319.3647952168,0,15851595.562151812,13099182.150905449,0,13362475.712138645,180660464.55267656,16660186.245942112,61188320.394187376,33990111.978971094,3120910.2817055276,3152119.3845225829,9550921.7351034228,46624416.270196557,9742895.2619790044,16400540.35766466,9938727.4567447808,11711133.853197603,20276991.757250708,8533234.0311763417,27579412.388761926,24373305.698568355,10550159.466666017,51502361.796441279,10762217.671946,18116399.747775774,10978538.24715212,12936377.567894248,22398413.73183975,9425999.1121492293,30464829.130466305,26923292.744049605]
[1437,{"$f":"NPV(#REF!,$G1446:$CJ1446)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,0,0,0,0,0,0,0,7395016.0558703113,0,3302419.5818760912,0,0,0,0,19878351.69331596,8267055.6748084603,2385636.0661590132,3614238.6402309034,6083968.377722024,28266117.082896523,0,1253663.7407070755,1266200.3781141462,0,3874953.0171427228,2609135.0315427659,0,0,0,10860305.505819516,4113340.7103291419,30466143.527837846,79927997.6441973,14126596.823976085,0,15851595.562151812,17465576.201207265,0,10393036.664996725,32990467.81374675,4543687.157984212,21415912.137965579,7725025.4497661572,3120910.2817055276,1576059.6922612914,23877304.337758563,11254169.444530204,35723949.29392302,13120432.286131728,16564545.761241302,23422267.706395205,16897493.131042257,8533234.0311763417,0,52228512.211217903,26375398.666665044,12431604.571554791,39461464.797135346,14493119.798220621,18297563.745253537,25872755.135788497,18665344.776533127,9425999.1121492293,0,57692770.165820591]
[1456,{"$f":"NPV(#REF!,$G1465:$CJ1465)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,3735006.2089422145,0,0,993198.85226443573,0,1034918.4367525765,0,2156780.9271797906,3302419.5818760912,0,0,1146274.6843340595,0,0,1181007.9535440658,2385636.0661590132,0,0,2457923.2245996976,2482502.4568456947,52653877.109697171,8863402.6467990242,1278862.3818952877,7749906.0342854457,3913702.5473141484,3952839.5727872909,13307893.228383884,14785069.376734493,4072614.5646823184,12340022.130987426,0,6993364.7643445982,22602554.918361735,18548221.629880603,0,5821858.7337357551,11760154.642146224,5938878.0942838425,13496100.469260035,16660186.245942112,13767372.088692158,1545005.0899532314,3120910.2817055276,31521193.84522583,46162788.38633322,16077384.920757433,25981054.031944014,18040594.393431127,26503273.217986085,11711133.853197603,82797716.342107058,158038124.88082427,27579412.388761926,40041859.361933723,50992437.422219083,17759435.102221131,28699247.125189338,19928039.722553354,29276101.992405657,12936377.567894248,91460189.405012324,174572409.40185744,30464829.130466305,44231123.793795779]
[{"$f":"A1483+1","v":1475},{"$f":"NPV(#REF!,$G1484:$CJ1484)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,896110.20254942647,1829474.5612930981,933751.55223555362,953161.06574998295,1945948.0738457839,993198.85226443573,1013844.0726117417,0,2112861.7302486603,0,0,1123688.5445878438,0,2292549.368668119,1157737.4311774001,1169314.8054891741,7086047.721264394,13120998.363874573,1204746.2134103014,4867174.7021776186,1228961.6122998488,0,0,3798601.1343424385,6394311.9094764385,0,5218270.0630855318,2635226.3818581942,10646314.582707107,13440972.160667721,8145229.1293646367,21937817.121755425,0,16784075.434427034,86583592.074236825,38730962.020214066,5764216.5680552041,2910929.3668678775,7350096.6513413899,31395277.247966688,2999133.437613341,150632235.97506383,7648540.049273422,20085066.169392008,79583212.183490962,31521193.84522583,0,25723815.873211894,22733422.277951013,14760486.321898194,80233332.539134204,30114344.193936694,15207743.817938032,5119940.4187058043,27579412.388761926,1740950.4070405967,0,28415096.163553808,25111841.234540671,16304759.772998199,88627514.318202421,33264970.888870925,16798810.298879813,5655599.4672895372,30464829.130466305,1923092.3388606862]
[1493,{"$f":"NPV(#REF!,$G1502:$CJ1502)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4212370.4165430488,0,1755724.866806769,0,0,0,0,7783792.2953831358,0,4055376.2904469669,0,1056430.8651243302,0,0,0,0,6877648.1060043564,0,0,9448063.6283525266,8349726.2315565459,0,1216793.6755444047,29495078.695196368,3723753.6852685418,0,0,3836587.1456858627,3874953.0171427228,3913702.5473141484,3952839.5727872909,14638682.551222272,1344097.2160667721,4072614.5646823184,21937817.121755425,9693772.9406756777,8392037.7172135171,4237979.047192825,18548221.629880603,17292649.704165611,27653828.985244837,20580270.623755891,10393036.664996725,14995667.188066704,0,0,69525229.047895417,0,18912716.307135496,4775460.8675517114,33762508.333590612,9742895.2619790044,13120432.286131728,9938727.4567447808,43498497.169019662,62766743.082899764,18773114.868587952,13789706.194380963,22632355.291527756,5275079.7333330084,37294813.714664377,10762217.671946,14493119.798220621,10978538.24715212,48049402.395035781,69333533.149371758,20737198.046728306,15232414.565233152,25000200.405188918]
[1518,{"$f":"NPV(#REF!,$G1527:$CJ1527)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,0,933751.55223555362,953161.06574998295,7783792.2953831358,0,1013844.0726117417,1034918.4367525765,11620739.516367633,0,0,0,0,5731373.4216702972,4630949.7247096002,2338629.6109783482,17715119.303160988,9542544.2646360528,6023731.0670515066,1216793.6755444047,3686884.836899546,0,0,0,2557724.7637905753,0,3913702.5473141484,2635226.3818581942,3992367.9685151647,1344097.2160667721,5430152.7529097581,12340022.130987426,1384824.7058108111,9790710.6700824369,2825319.3647952168,0,21615812.130207017,27653828.985244837,7350096.6513413899,4454158.5707128812,0,10601936.70196316,0,1545005.0899532314,20285916.831085928,19142182.202061325,0,33762508.333590612,27604869.908940513,13120432.286131728,13251636.608993042,10038114.73131223,15207743.817938032,29012995.705999557,93331480.281925589,24373305.698568355,0,37294813.714664377,30492950.070513669,14493119.798220621,14638050.996202828,11088323.62962364,16798810.298879813,32048396.98130738,103096018.11679459,26923292.744049605]
[1537,{"$f":"NPV(#REF!,$G1546:$CJ1546)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,3584440.8101977059,914737.28064654907,0,0,972974.03692289197,0,2027688.1452234834,0,0,2156780.9271797906,2201613.0545840608,1123688.5445878438,0,5731373.4216702972,2315474.8623548001,0,0,0,6023731.0670515066,6083968.377722024,6144808.0614992445,0,3760991.2221212266,7597202.2686848771,0,3874953.0171427228,3913702.5473141484,38210782.536943816,7984735.9370303294,10752777.728534177,4072614.5646823184,5484454.2804388562,1384824.7058108111,6993364.7643445982,2825319.3647952168,29962511.863653287,7205270.7100690054,24742899.618376959,34024471.579315461,4454158.5707128812,26992200.93852007,0,35183284.226657741,46350152.698596947,4681365.4225582909,17336656.614874206,4775460.8675517114,1607738.4920757434,22733422.277951013,228507932.98676798,23190364.065737821,71939822.241070986,6758997.2524169032,17066468.062352683,87909376.989178643,31337107.326730743,5275079.7333330084,1775943.510222113,25111841.234540671,252414918.6091648,25616589.243354946,79466319.3456361,7466137.9106132509,18851998.224298459,97106642.853361353,34615662.099492349]
[1543,{"$f":"NPV(#REF!,$G1552:$CJ1552)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,9267214.9163947068,0,0,4480551.0127471322,0,933751.55223555362,0,4864870.18461446,0,4055376.2904469669,0,0,0,0,2247377.0891756876,0,0,0,0,8267055.6748084603,3578454.0992385196,0,0,3686884.836899546,3723753.6852685418,1253663.7407070755,0,5115449.5275811506,71040805.314283252,0,5270452.7637163885,10646314.582707107,6720486.0803338606,12217843.694046957,12340022.130987426,6924123.5290540559,8392037.7172135171,12713937.141578477,5707145.1168863401,17292649.704165611,0,4410057.9908048334,2969439.0471419212,29991334.376133408,16660186.245942112,0,15450050.899532314,32769557.957908038,28369074.460703246,6367281.1567356158,32154769.841514867,9742895.2619790044,42641404.929928117,39754909.826979123,48517554.534675784,37174484.888292968,153382437.85315824,69701421.381505579,85560043.049541861,7033439.6444440112,35518870.204442263,10762217.671946,47102639.344217017,43914152.988608479,53593564.209847607,41063758.508372881,169429634.50210762,76993732.230620682,94511516.603659108]
[1566,{"$f":"NPV(#REF!,$G1575:$CJ1575)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,2688330.6076482791,0,0,1906322.1314999659,0,0,0,2069836.873505153,1056430.8651243302,2156780.9271797906,1100806.5272920304,0,0,2292549.368668119,0,3507944.4164675223,3543023.860632197,9542544.2646360528,0,4867174.7021776186,0,0,0,3798601.1343424385,7673174.2913717255,0,3913702.5473141484,5270452.7637163885,2661578.6456767768,5376388.8642670885,1357538.1882274395,0,2769649.4116216223,8392037.7172135171,7063298.4119880423,5707145.1168863401,103965708.03105336,0,16170212.632951058,2969439.0471419212,10496967.031646693,7572811.929973687,13767372.088692158,7725025.4497661572,20285916.831085928,30174600.047899175,12734562.313471232,41801200.793969326,334661654.2116574,1640054.0357664661,36683171.636462353,223062827.70848981,8448746.5655211285,8533234.0311763417,27579412.388761926,50994508.013302006,14066879.288888022,46174531.265774935,369674667.76891059,1811639.9747775777,40521043.01989308,246400134.8435854,9332672.3882665634,9425999.1121492293,30464829.130466305,56329661.825952373]
[1586,{"$f":"NPV(#REF!,$G1595:$CJ1595)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,0,1906322.1314999659,0,993198.85226443573,0,0,0,1078390.4635898953,0,17979016.713405501,1134925.4300337222,2292549.368668119,4630949.7247096002,1169314.8054891741,0,5964090.1653975332,0,0,0,13653763.512651322,10029309.925656604,0,0,2583302.0114284819,5218270.0630855318,6588065.9546454856,6653946.6141919419,2688194.4321335442,2715076.3764548791,8226681.4206582839,5539298.8232432446,16784075.434427034,2825319.3647952168,2853572.55844317,0,8732788.1006036326,32768479.232175812,4454158.5707128812,14995667.188066704,12116499.087957898,6118832.0394187374,10815035.62967262,3120910.2817055276,31750659.740160462,19101843.470206846,45016677.778120816,25981054.031944014,29520972.643796388,80233332.539134204,0,328465304.60479581,94859489.075073287,18960846.017273825,85560043.049541861,21100318.933332033,49726418.286219165,28699247.125189338,32609519.545996398,88627514.318202421,0,362830042.89638829,104783890.43752837,20944570.027195588,94511516.603659108]
[1605,{"$f":"NPV(#REF!,$G1614:$CJ1614)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,4517124.2606157279,0,1829474.5612930981,933751.55223555362,0,972974.03692289197,993198.85226443573,0,2069836.873505153,3169292.5953729902,10783904.635898953,2201613.0545840608,0,6809552.5802023327,0,4630949.7247096002,10523833.249402568,7086047.721264394,0,0,3650381.0266332137,0,7447507.3705370836,1253663.7407070755,5064801.5124565847,6394311.9094764385,2583302.0114284819,2609135.0315427659,2635226.3818581942,9315525.2598687187,5376388.8642670885,0,15082249.271206854,0,5594691.8114756783,15539256.506373694,68485741.402636081,0,24742899.618376959,14700193.30268278,1484719.5235709606,2999133.437613341,16660186.245942112,7648540.049273422,1545005.0899532314,82704122.46519649,44129671.383316159,42979147.807965405,45016677.778120816,6495263.5079860035,3280108.0715329321,4969363.7283723904,45415098.962253839,10138495.878625354,25599702.093529027,8618566.3714881018,34819008.140811935,47475717.599997073,49726418.286219165,7174811.7812973345,3623279.9495551554,5489269.1235760599,50166523.141445041,11199206.865919875,28277997.33644769,9520259.1032707207,38461846.777213722]
[1624,{"$f":"NPV(#REF!,$G1633:$CJ1633)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,0,3584440.8101977059,0,933751.55223555362,0,4864870.18461446,0,0,2069836.873505153,1056430.8651243302,0,0,4494754.1783513753,1134925.4300337222,5731373.4216702972,0,2338629.6109783482,0,3578454.0992385196,0,14601524.106532855,3686884.836899546,0,47639222.14686887,1266200.3781141462,3836587.1456858627,5166604.0228569638,0,15811358.291149164,7984735.9370303294,0,5430152.7529097581,21937817.121755425,9693772.9406756777,8392037.7172135171,0,9987503.9545510951,7205270.7100690054,26198364.301810898,36964510.239852011,23971679.630103584,19494367.344486713,0,136618760.89934152,21630071.259345241,7802275.7042638194,7880298.4613064574,19101843.470206846,16077384.920757433,119247815.84377757,3280108.0715329321,24846818.641861957,120245853.68191685,6758997.2524169032,10239880.837411609,20684559.291571442,198501707.72757253,21100318.933332033,17759435.102221131,131723775.78799747,3623279.9495551554,27446345.617880303,132826230.46600373,7466137.9106132509,11311198.934579074,22848621.847849727,219269378.28778496]
[1649,{"$f":"NPV(#REF!,$G1658:$CJ1658)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10753322.430593116,0,0,953161.06574998295,972974.03692289197,2979596.556793307,0,0,23241479.032735266,0,2201613.0545840608,0,7944478.0102360556,0,0,1169314.8054891741,2362015.9070881316,0,0,0,0,0,7521982.4442424532,2532400.7562282924,0,0,0,2635226.3818581942,10646314.582707107,0,40726145.64682319,10968908.560877712,0,47758519.728227772,22602554.918361735,75827405.279959351,15851595.562151812,175347267.01485932,8820115.9816096667,4454158.5707128812,1499566.7188066705,16660186.245942112,4589124.0295640528,179700085.93707222,14044096.267674875,15760596.922612915,20693663.759390753,180331597.89571819,24357238.154947516,93483080.038688555,9938727.4567447808,26768305.95016595,6758997.2524169032,56319344.605763853,248313804.54316986,41782809.768974319,22858678.844443034,199198272.946367,26905544.179865006,103263478.56232192,10978538.24715212,29568863.012329713,7466137.9106132509,62211594.140184917,274292922.54341871,46154216.132656462]
[1665,{"$f":"NPV(#REF!,$G1674:$CJ1674)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,0,0,0,3812644.2629999318,0,1986397.7045288715,0,0,3169292.5953729902,5391952.3179494767,1100806.5272920304,0,3404776.2901011663,0,0,22216981.304294307,0,7156908.1984770391,30294059.965797044,0,2457923.2245996976,8688758.5989599321,0,3798601.1343424385,0,3874953.0171427228,2609135.0315427659,0,14638682.551222272,0,103568202.96144101,24680044.261974853,0,6993364.7643445982,79314617.938241646,2853572.55844317,5764216.5680552041,24742899.618376959,19110251.293487612,11877756.188567685,1499566.7188066705,22718435.78992106,10707956.068982789,9270030.5397193879,3120910.2817055276,6304238.7690451657,46162788.38633322,1607738.4920757434,47327079.373915575,228507932.98676798,53006546.435972169,16730191.21885372,15207743.817938032,56319344.605763853,43092831.857440509,3481900.8140811934,50992437.422219083,1775943.510222113,52278539.007519394,252414918.6091648,58552203.984811313,18480539.382706072,16798810.298879813,62211594.140184917,47601295.516353607,3846184.6777213723]
[1673,{"$f":"NPV(#REF!,$G1682:$CJ1682)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3369896.3332344387,0,0,0,0,933751.55223555362,0,1945948.0738457839,993198.85226443573,0,1034918.4367525765,0,1078390.4635898953,4403226.1091681216,0,6809552.5802023327,0,9261899.4494192004,5846574.0274458714,0,17892270.496192601,6023731.0670515066,3650381.0266332137,27037155.470596675,12412512.284228474,5014654.9628283018,3798601.1343424385,74174018.149926692,6458255.0285712052,0,25034650.627652843,2661578.6456767768,1344097.2160667721,1357538.1882274395,15082249.271206854,0,18182748.387295954,24015214.600759342,0,0,1455464.6834339388,16598266.599228861,0,22493500.782100059,16660186.245942112,0,13905045.809579084,224992539.33171767,19142182.202061325,17510023.181022946,27331554.365287635,122495447.59777057,27880918.608029921,18221000.337365434,71939822.241070986,3379498.6262084516,156331478.07458901,48263971.680333368,22632355.291527756,19341959.022221033,30191039.673775919,135311181.67864615,30797879.571218815,20127320.11977889,79466319.3456361,3733068.9553066255,172687209.57942763,53313450.978316031,25000200.405188918]
[1692,{"$f":"NPV(#REF!,$G1701:$CJ1701)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2744211.8419396468,0,0,0,0,0,0,0,0,0,0,4539701.7201348888,12609021.527674654,3473212.2935321997,1169314.8054891741,9448063.6283525266,17892270.496192601,4818984.8536412055,4867174.7021776186,0,2482502.4568456947,0,0,8952036.6732670143,0,6522837.5788569143,5270452.7637163885,10646314.582707107,0,0,101861657.85083599,23542019.99878379,19581421.340164874,11301277.459180867,15694649.071437437,4323162.4260414029,1455464.6834339388,22050289.95402417,5938878.0942838425,20993934.063293386,7572811.929973687,21415912.137965579,42165026.449276075,0,31521193.84522583,25469124.626942463,45016677.778120816,9742895.2619790044,223348987.74902305,6625818.3044965211,0,109833705.35177468,0,22408272.565869063,110186821.85270174,28133758.577776045,49726418.286219165,10762217.671946,246716233.55576697,7319025.4981014142,0,121324741.04746532,0,24752673.668503873,121714801.3472372]
[1711,{"$f":"NPV(#REF!,$G1720:$CJ1720)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,877862.43340338452,0,0,933751.55223555362,1906322.1314999659,4864870.18461446,0,4055376.2904469669,2069836.873505153,1056430.8651243302,0,3302419.5818760912,17979016.713405501,0,0,3473212.2935321997,7015888.8329350445,3543023.860632197,10735362.29771556,1204746.2134103014,8517555.7288108319,1228961.6122998488,4965004.9136913894,8775646.1849495284,7597202.2686848771,0,2583302.0114284819,5218270.0630855318,0,3992367.9685151647,99658887.383107617,103568202.96144101,8226681.4206582839,0,16784075.434427034,2825319.3647952168,15694649.071437437,0,4366394.0503018163,24990328.614560723,40519761.642352372,0,10601936.70196316,32123868.20694837,29355096.709111396,17392200.504752509,9456358.1535677481,17510023.181022946,25723815.873211894,39207999.988933071,42641404.929928117,24846818.641861957,55696796.364896178,18587242.444146484,29012995.705999557,36448942.230123378,15668553.663365372,19341959.022221033,28415096.163553808,43310024.280897729,47102639.344217017,27446345.617880303,61523913.579186685,20531879.25418644,32048396.98130738,40262308.035229094,17307831.049746174]
[1736,{"$f":"NPV(#REF!,$G1745:$CJ1745)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,4668757.7611777689,0,0,0,2027688.1452234834,2069836.873505153,4225723.4604973206,0,2201613.0545840608,21350082.34716903,7944478.0102360556,0,0,1169314.8054891741,0,13120998.363874573,0,8517555.7288108319,0,0,2507327.4814141509,0,1278862.3818952877,18083114.079999372,2609135.0315427659,0,5323157.2913535535,5376388.8642670885,0,1371113.5701097141,0,2797345.9057378392,14126596.823976085,5707145.1168863401,4323162.4260414029,71741585.296471059,5880077.3210731121,7423597.6178548029,32990467.81374675,37864059.649868436,10707956.068982789,12360040.719625851,15604551.408527639,28369074.460703246,12734562.313471232,9646430.9524544589,22733422.277951013,42641404.929928117,16564545.761241302,16730191.21885372,301888972.41790205,22186408.481058486,22408272.565869063,22632355.291527756,14066879.288888022,10655661.061332678,25111841.234540671,47102639.344217017,18297563.745253537,18480539.382706072,333473238.3504675,24507597.691587996,24752673.668503873,25000200.405188918]
[1746,{"$f":"NPV(#REF!,$G1755:$CJ1755)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,896110.20254942647,0,933751.55223555362,3812644.2629999318,0,0,4055376.2904469669,0,1056430.8651243302,2156780.9271797906,0,3371065.6337635312,3404776.2901011663,2292549.368668119,8104162.0182418004,0,18896127.256705053,9542544.2646360528,0,0,4915846.4491993953,16136265.969497016,0,43050812.855880968,2557724.7637905753,5166604.0228569638,5218270.0630855318,0,7984735.9370303294,1344097.2160667721,0,24680044.261974853,8308948.2348648664,16784075.434427034,2825319.3647952168,17121435.35065902,15851595.562151812,71741585.296471059,5880077.3210731121,7423597.6178548029,22493500.782100059,39378622.035863169,21415912.137965579,15450050.899532314,224992539.33171767,50433910.152361326,19101843.470206846,49839893.25434804,6495263.5079860035,3280108.0715329321,18221000.337365434,20076229.46262446,27035989.009667613,158038124.88082427,20684559.291571442,45771656.792180218,21100318.933332033,55054248.816885501,7174811.7812973345,3623279.9495551554,20127320.11977889,22176647.259247281,29864551.642453004,174572409.40185744,22848621.847849727,50560384.809370324]
[1773,{"$f":"NPV(#REF!,$G1782:$CJ1782)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5394986.6940191118,0,0,2801254.656706661,1906322.1314999659,7783792.2953831358,2979596.556793307,2027688.1452234834,0,2112861.7302486603,0,0,0,1134925.4300337222,2292549.368668119,1157737.4311774001,7015888.8329350445,0,4771272.1323180264,3614238.6402309034,0,0,6206256.142114237,7521982.4442424532,10129603.024913169,3836587.1456858627,69749154.308569014,26091350.315427657,2635226.3818581942,7984735.9370303294,96774999.556807593,4072614.5646823184,17824476.41142628,11078597.646486489,0,46617769.519121081,68485741.402636081,18733703.846179411,14554646.83433939,14700193.30268278,10393036.664996725,8997400.3128400221,19689311.017931584,6118832.0394187374,0,7802275.7042638194,18912716.307135496,23877304.337758563,29173371.016777221,4871447.6309895022,34441134.751095787,11836352.994595774,8365095.6094268598,27035989.009667613,15359821.256117415,38172655.504420996,53969462.618258499,26375398.666665044,32225551.097962093,5381108.8359730002,38044439.470329128,13074697.402007665,9240269.6913530361,29864551.642453004,16966798.401868615,42166359.855883241,59615862.504681267]
[1798,{"$f":"NPV(#REF!,$G1807:$CJ1807)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,4480551.0127471322,0,933751.55223555362,0,0,993198.85226443573,1013844.0726117417,0,7395016.0558703113,0,3302419.5818760912,2247377.0891756876,0,1146274.6843340595,1157737.4311774001,9354518.4439133927,0,0,1204746.2134103014,13384730.430988451,2457923.2245996976,0,2507327.4814141509,1266200.3781141462,0,0,5218270.0630855318,0,9315525.2598687187,5376388.8642670885,0,8226681.4206582839,1384824.7058108111,13986729.528689196,24015214.600759342,5707145.1168863401,12969487.278124209,0,16598266.599228861,20786073.329993449,11996533.750453364,6058249.5439789491,13767372.088692158,80790153.698124126,3120910.2817055276,28369074.460703246,11142742.024287328,9646430.9524544589,27604869.908940513,1640054.0357664661,34785546.098606735,0,27035989.009667613,20479761.674823217,242891701.25038445,53969462.618258499,12308519.37777702,10655661.061332678,30492950.070513669,1811639.9747775777,38424883.86503242,0,29864551.642453004,22622397.869158149,268303547.27994299,59615862.504681267]
[1817,{"$f":"NPV(#REF!,$G1826:$CJ1826)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,0,0,0,972974.03692289197,3972795.4090577429,4055376.2904469669,6209510.6205154583,0,0,0,2247377.0891756876,6809552.5802023327,3438824.0530021782,0,1169314.8054891741,0,0,0,3650381.0266332137,3686884.836899546,3723753.6852685418,10211836.687565085,10129603.024913169,0,0,2609135.0315427659,0,13307893.228383884,0,2715076.3764548791,8226681.4206582839,5539298.8232432446,2797345.9057378392,15539256.506373694,2853572.55844317,15851595.562151812,5821858.7337357551,22050289.95402417,11877756.188567685,47986135.001813456,19689311.017931584,4589124.0295640528,20085066.169392008,12483641.12682211,18912716.307135496,19101843.470206846,33762508.333590612,24357238.154947516,14760486.321898194,26503273.217986085,30114344.193936694,23656490.383459158,15359821.256117415,24131985.840166684,53969462.618258499,21100318.933332033,37294813.714664377,26905544.179865006,16304759.772998199,29276101.992405657,33264970.888870925,26131482.687146377,16966798.401868615,26656725.489158016,59615862.504681267]
[1823,{"$f":"NPV(#REF!,$G1832:$CJ1832)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,953161.06574998295,6810818.2584602442,993198.85226443573,0,1034918.4367525765,3169292.5953729902,2156780.9271797906,7705645.6910442133,0,1134925.4300337222,8023922.7903384157,2315474.8623548001,5846574.0274458714,0,3578454.0992385196,2409492.4268206027,4867174.7021776186,0,13653763.512651322,52653877.109697171,7597202.2686848771,0,6458255.0285712052,26091350.315427657,0,13307893.228383884,13440972.160667721,0,1371113.5701097141,19387545.881351355,2797345.9057378392,7063298.4119880423,2853572.55844317,0,8732788.1006036326,14700193.30268278,25240231.900706328,10496967.031646693,22718435.78992106,4589124.0295640528,12360040.719625851,3120910.2817055276,139381650.60377994,67088212.699590154,33762508.333590612,74695530.341839045,0,56319455.588220425,16730191.21885372,15207743.817938032,18773114.868587952,10342279.645785721,8704752.0352029838,74107124.102260262,37294813.714664377,82510335.484919354,0,62211716.733862013,18480539.382706072,16798810.298879813,20737198.046728306,11424310.923924863,9615461.6943034306]
[1841,{"$f":"NPV(#REF!,$G1850:$CJ1850)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15250577.051999727,0,0,3041532.2178352252,1034918.4367525765,1056430.8651243302,0,0,1123688.5445878438,1134925.4300337222,0,0,5846574.0274458714,0,3578454.0992385196,1204746.2134103014,14601524.106532855,3686884.836899546,16136265.969497016,1253663.7407070755,7597202.2686848771,1278862.3818952877,14396218.568174113,1304567.515771383,14493745.100220069,14638682.551222272,5376388.8642670885,0,0,16617896.469729733,9790710.6700824369,21189895.235964131,70120260.163072988,1441054.142013801,4366394.0503018163,16170212.632951058,25240231.900706328,29991334.376133408,12116499.087957898,59658612.384332687,18540061.079438776,32769557.957908038,45935196.970512085,28652765.205310274,9646430.9524544589,11366711.138975507,83642755.824089766,88756776.381467834,113310194.52304524,3379498.6262084516,27306348.899764292,0,94011321.980192214,31650478.39999805,10655661.061332678,12555920.617270336,92393638.713656455,98042698.97114405,125164947.90480329,3733068.9553066255,30163197.158877533,0,103846986.29847704]
[1860,{"$f":"NPV(#REF!,$G1869:$CJ1869)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6739792.6664688773,0,0,3584440.8101977059,0,0,953161.06574998295,4864870.18461446,0,0,1034918.4367525765,1056430.8651243302,3235171.3907696856,0,0,0,0,0,18709036.887826785,0,2385636.0661590132,20480685.627975121,0,3686884.836899546,0,2507327.4814141509,3798601.1343424385,1278862.3818952877,2583302.0114284819,3913702.5473141484,3952839.5727872909,1330789.3228383884,6720486.0803338606,0,8226681.4206582839,5539298.8232432446,13986729.528689196,2825319.3647952168,8560717.6753295101,8646324.8520828057,55943381.682785481,1470019.330268278,122395502.69173172,10496967.031646693,16660186.245942112,16826788.108401526,46350152.698596947,26527737.394496985,3152119.3845225829,9550921.7351034228,20900600.396984663,27604869.908940513,9840324.2145987954,4969363.7283723904,118572834.56003147,16897493.131042257,20479761.674823217,13789706.194380963,29596156.919690143,10550159.466666017,23087265.632887468,30492950.070513669,10869839.848665465,5489269.1235760599,130978176.52773312,18665344.776533127,22622397.869158149,15232414.565233152,32692569.760631662]
[1885,{"$f":"NPV(#REF!,$G1894:$CJ1894)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4212370.4165430488,0,0,0,0,0,0,0,993198.85226443573,1013844.0726117417,2069836.873505153,0,0,15411291.382088427,1123688.5445878438,0,1146274.6843340595,2315474.8623548001,3507944.4164675223,0,0,2409492.4268206027,4867174.7021776186,2457923.2245996976,0,1253663.7407070755,7597202.2686848771,3836587.1456858627,3874953.0171427228,2609135.0315427659,0,3992367.9685151647,5376388.8642670885,2715076.3764548791,13711135.70109714,1384824.7058108111,8392037.7172135171,22602554.918361735,8560717.6753295101,15851595.562151812,26198364.301810898,7350096.6513413899,4454158.5707128812,2999133.437613341,46951433.965836853,13767372.088692158,13905045.809579084,14044096.267674875,64618447.382712945,19101843.470206846,3215476.9841514868,44315866.560921475,223110204.61857754,9938727.4567447808,214210566.75632796,27035989.009667613,74131248.717226207,74872561.204398438,3481900.8140811934,21100318.933332033,3551887.020444226,48952286.709964402,246452468.4267019,10978538.24715212,236621731.53591377,29864551.642453004,81887017.517409027,82705887.692583114,3846184.6777213723]
[1904,{"$f":"NPV(#REF!,$G1913:$CJ1913)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,7168881.6203954117,0,0,953161.06574998295,0,0,1013844.0726117417,0,1056430.8651243302,0,0,0,2269850.8600674444,0,0,7015888.8329350445,0,8349726.2315565459,0,4867174.7021776186,0,0,0,0,0,1291651.0057142409,3913702.5473141484,15811358.291149164,6653946.6141919419,24193749.889201898,13575381.882274397,8226681.4206582839,19387545.881351355,16784075.434427034,2825319.3647952168,0,17292649.704165611,8732788.1006036326,14700193.30268278,16331914.759280568,50985268.439426795,22718435.78992106,0,46350152.698596947,12483641.12682211,31521193.84522583,14326382.602655137,17685123.412833177,27604869.908940513,13120432.286131728,67914637.621089339,18403210.34073909,30415487.635876063,63145931.830704927,13789706.194380963,33078057.733771335,15825239.199999025,19535378.612443246,30492950.070513669,14493119.798220621,75020011.355539486,20328593.320976678,33597620.597759627,69752393.429904297,15232414.565233152,36538754.438353032]
[1918,{"$f":"NPV(#REF!,$G1927:$CJ1927)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,1755724.866806769,0,0,0,13344254.920499761,0,0,0,1034918.4367525765,3169292.5953729902,0,5504032.6364601525,0,0,6877648.1060043564,0,1169314.8054891741,0,0,3614238.6402309034,17035111.457621664,4915846.4491993953,0,0,10129603.024913169,10230899.055162301,3874953.0171427228,9131972.6103996802,19764197.863936458,2661578.6456767768,5376388.8642670885,17647996.446956713,17824476.41142628,22157195.292972978,1398672.9528689196,5650638.7295904336,5707145.1168863401,7205270.7100690054,71741585.296471059,22050289.95402417,5938878.0942838425,20993934.063293386,7572811.929973687,3059416.0197093687,13905045.809579084,7802275.7042638194,17336656.614874206,313015329.65946841,46624416.270196557,17861974.64696151,21320702.464964058,8282272.8806206509,6692076.4875414874,328465304.60479581,84619608.237661675,29303125.663059544,58211782.74603647,345763658.73473096,51502361.796441279,19730732.398567673,23551319.672108509,9148781.8726267684,7392215.7530824281,362830042.89638829,93472691.502949297,32368880.951120447,64302023.180902109]
[1947,{"$f":"NPV(#REF!,$G1956:$CJ1956)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,2744211.8419396468,0,2859483.1972499485,1945948.0738457839,0,5069220.3630587086,6209510.6205154583,0,6470342.7815393712,0,0,0,0,2315474.8623548001,1169314.8054891741,0,0,3614238.6402309034,3650381.0266332137,3686884.836899546,0,0,10129603.024913169,2557724.7637905753,1291651.0057142409,0,7905679.1455745818,7984735.9370303294,0,4072614.5646823184,0,6924123.5290540559,6993364.7643445982,2825319.3647952168,1426786.279221585,8646324.8520828057,5821858.7337357551,4410057.9908048334,4454158.5707128812,7497833.5940333521,7572811.929973687,59658612.384332687,7725025.4497661572,63326981.455616407,7880298.4613064574,7959101.4459195202,48232154.762272306,22733422.277951013,9840324.2145987954,34785546.098606735,3346038.2437707437,16897493.131042257,5119940.4187058043,253484944.36606276,41782809.768974319,8791799.5555550139,53278305.306663401,25111841.234540671,10869839.848665465,38424883.86503242,3696107.8765412141,18665344.776533127,5655599.4672895372,280005078.00538117,46154216.132656462]
[1966,{"$f":"NPV(#REF!,$G1975:$CJ1975)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,1684948.1666172193,0,0,0,914737.28064654907,0,0,0,0,1013844.0726117417,0,8451446.9209946413,6470342.7815393712,0,4494754.1783513753,0,5731373.4216702972,2315474.8623548001,7015888.8329350445,0,2385636.0661590132,3614238.6402309034,4867174.7021776186,28266117.082896523,11171261.055805627,2507327.4814141509,0,1278862.3818952877,6458255.0285712052,2609135.0315427659,36893169.346014716,5323157.2913535535,5376388.8642670885,6787690.9411371984,126168722.69958596,22157195.292972978,9790710.6700824369,1412659.6823976084,2853572.55844317,34585299.408331223,0,16170212.632951058,5938878.0942838425,20993934.063293386,53009683.509815805,143183027.61257818,20085066.169392008,37450923.380466327,17336656.614874206,66856452.145723969,62935879.350358851,9742895.2619790044,1640054.0357664661,61288819.31659282,35133401.559592806,27035989.009667613,15359821.256117415,20684559.291571442,30103103.128824573,73851116.266662121,69520364.812616542,10762217.671946,1811639.9747775777,67700985.857438087,38809132.703682743,29864551.642453004,16966798.401868615,22848621.847849727,33252553.75963489]
[1972,{"$f":"NPV(#REF!,$G1981:$CJ1981)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,877862.43340338452,0,0,0,0,0,0,3041532.2178352252,0,0,0,2201613.0545840608,0,2269850.8600674444,0,5788687.1558870003,0,8267055.6748084603,3578454.0992385196,32703552.392617639,9734349.4043552373,1228961.6122998488,0,1253663.7407070755,5064801.5124565847,1278862.3818952877,5166604.0228569638,2609135.0315427659,5270452.7637163885,9315525.2598687187,5376388.8642670885,21720611.011639033,19195589.981535997,4154474.1174324332,6993364.7643445982,9888617.7767832596,2853572.55844317,99432735.798952267,7277323.4171696948,5880077.3210731121,7423597.6178548029,0,12116499.087957898,0,67980223.957942188,12483641.12682211,120468934.29664445,20693663.759390753,49839893.25434804,3247631.7539930018,6560216.1430658642,21533909.489613693,41825478.047134295,27035989.009667613,46079463.76835224,10342279.645785721,22632355.291527756,22858678.844443034,55054248.816885501,3587405.8906486672,7246559.8991103107,23786832.868829593,46201348.456765175,29864551.642453004,50900395.205605835,11424310.923924863,25000200.405188918]
[1991,{"$f":"NPV(#REF!,$G2000:$CJ2000)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,1755724.866806769,0,1829474.5612930981,0,953161.06574998295,0,0,0,0,0,0,0,0,2269850.8600674444,0,2315474.8623548001,5846574.0274458714,5905039.7677203286,0,32703552.392617639,0,2457923.2245996976,3723753.6852685418,3760991.2221212266,3798601.1343424385,6394311.9094764385,2583302.0114284819,6522837.5788569143,15811358.291149164,6653946.6141919419,13440972.160667721,9502767.317592077,0,73798955.607348278,2797345.9057378392,16951916.1887713,4280358.8376647551,14410541.420138011,8732788.1006036326,143876036.93486047,0,8997400.3128400221,39378622.035863169,6118832.0394187374,16995055.989485547,21846371.971938692,9456358.1535677481,0,6430953.9683029735,21109606.400954511,0,19877454.913489562,5019057.3656561151,27035989.009667613,0,86185663.714881018,94011321.980192214,0,7103774.040888452,23318138.289216336,0,21957076.49430424,5544161.8148118202,29864551.642453004,0,95202591.032707214,103846986.29847704]
[2017,{"$f":"NPV(#REF!,$G2026:$CJ2026)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,0,0,0,0,1986397.7045288715,0,0,0,0,4403226.1091681216,0,0,2292549.368668119,10419636.8805966,0,0,0,32703552.392617639,3650381.0266332137,0,1241251.2284228473,6268318.703535378,6331001.8905707318,8952036.6732670143,3874953.0171427228,15654810.189256594,0,2661578.6456767768,18817361.024934806,8145229.1293646367,12340022.130987426,9693772.9406756777,4196018.8586067585,15539256.506373694,0,5764216.5680552041,1455464.6834339388,2940038.660536556,0,13496100.469260035,53230195.724560216,9178248.0591281056,4635015.2698596939,23634021.068163563,28369074.460703246,22285484.048574656,36977985.317742094,1623815.8769965009,32801080.715329319,21533909.489613693,28441325.07205132,13517994.504833806,10239880.837411609,10342279.645785721,20891404.88448716,24617038.755554039,40846700.735108599,1793702.9453243336,36232799.495551549,23786832.868829593,31416916.950600315,14932275.821226502,11311198.934579074,11424310.923924863,23077108.066328231]
[2034,{"$f":"NPV(#REF!,$G2043:$CJ2043)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,842474.08330860967,1719972.4984459279,0,3584440.8101977059,914737.28064654907,0,0,0,0,2027688.1452234834,0,1056430.8651243302,0,17612904.436672486,0,1134925.4300337222,12609021.527674654,0,0,0,4771272.1323180264,6023731.0670515066,3650381.0266332137,0,0,0,0,2557724.7637905753,72332456.319997489,10436540.126171064,6588065.9546454856,0,8064583.2964006318,12217843.694046957,8226681.4206582839,19387545.881351355,13986729.528689196,14126596.823976085,15694649.071437437,14410541.420138011,1455464.6834339388,19110251.293487612,4454158.5707128812,49922359.571615919,15145623.859947374,27534744.177384317,16995055.989485547,17165006.549380403,11032417.84582904,7959101.4459195202,3215476.9841514868,21109606.400954511,18040594.393431127,123059980.5566116,0,50692479.393126778,153382437.85315824,24131985.840166684,27855206.512649547,8791799.5555550139,3551887.020444226,23318138.289216336,19928039.722553354,135934777.27550587,0,55996034.329599388,169429634.50210762,26656725.489158016,30769477.421770979]
[2053,{"$f":"NPV(#REF!,$G2062:$CJ2062)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,933751.55223555362,1906322.1314999659,0,1986397.7045288715,5069220.3630587086,0,1056430.8651243302,4313561.8543595811,0,0,9079403.4402697776,2292549.368668119,0,1169314.8054891741,7086047.721264394,2385636.0661590132,4818984.8536412055,8517555.7288108319,0,1241251.2284228473,2507327.4814141509,1266200.3781141462,1278862.3818952877,2583302.0114284819,2609135.0315427659,5270452.7637163885,1330789.3228383884,0,13575381.882274397,8226681.4206582839,23542019.99878379,0,79314617.938241646,71339313.961079255,12969487.278124209,11643717.46747151,7350096.6513413899,4454158.5707128812,52703164.083722979,68155307.369763181,3059416.0197093687,20085066.169392008,23406827.11279146,4728179.0767838741,7959101.4459195202,3215476.9841514868,4871447.6309895022,75442485.645257428,126614060.67060986,50190573.656561159,20276991.757250708,23893055.287293755,22408272.565869063,13927603.256324774,8791799.5555550139,3551887.020444226,5381108.8359730002,83335438.839768574,139860692.80491233,55441618.148118213,22398413.73183975,26392797.514017843,24752673.668503873,15384738.710885489]
[2078,{"$f":"NPV(#REF!,$G2087:$CJ2087)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,9267214.9163947068,2579958.7476688917,0,1792220.4050988529,914737.28064654907,0,13344254.920499761,0,3972795.4090577429,0,2069836.873505153,0,0,0,24721147.980932564,1134925.4300337222,5731373.4216702972,0,7015888.8329350445,0,0,4818984.8536412055,10951143.079899643,0,0,2507327.4814141509,0,3836587.1456858627,10333208.045713928,6522837.5788569143,0,9315525.2598687187,18817361.024934806,6787690.9411371984,1371113.5701097141,19387545.881351355,0,2825319.3647952168,0,0,17465576.201207265,51450676.559389725,111570131.52081516,2999133.437613341,7572811.929973687,21415912.137965579,23175076.349298473,20285916.831085928,9456358.1535677481,74815553.591643482,9646430.9524544589,349985253.92765892,1640054.0357664661,53006546.435972169,11711133.853197603,3379498.6262084516,10239880.837411609,6894853.0971904816,24373305.698568355,82642915.822217137,10655661.061332678,386601455.05615062,1811639.9747775777,58552203.984811313,12936377.567894248,3733068.9553066255,11311198.934579074,7616207.2826165762,26923292.744049605]
[2097,{"$f":"NPV(#REF!,$G2106:$CJ2106)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,1792220.4050988529,0,933751.55223555362,0,0,1986397.7045288715,0,0,7395016.0558703113,0,0,0,3404776.2901011663,3438824.0530021782,10419636.8805966,1169314.8054891741,0,17892270.496192601,2409492.4268206027,0,3686884.836899546,0,6268318.703535378,0,15346348.582743451,0,3913702.5473141484,6588065.9546454856,7984735.9370303294,0,5430152.7529097581,12340022.130987426,20772370.587162171,16784075.434427034,1412659.6823976084,14267862.792215852,5764216.5680552041,4366394.0503018163,13658227.938692305,23971679.630103584,2999133.437613341,10601936.70196316,4589124.0295640528,1545005.0899532314,0,55162089.229145199,20693663.759390753,3215476.9841514868,9742895.2619790044,1640054.0357664661,4969363.7283723904,21749248.584509831,63012761.580962054,15359821.256117415,22408272.565869063,55710413.025299095,22858678.844443034,3551887.020444226,10762217.671946,1811639.9747775777,5489269.1235760599,24024701.19751789,69605290.6255918,16966798.401868615,24752673.668503873,61538954.843541957]
[2116,{"$f":"NPV(#REF!,$G2125:$CJ2125)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,1945948.0738457839,1986397.7045288715,1013844.0726117417,0,1056430.8651243302,2156780.9271797906,0,3371065.6337635312,0,2292549.368668119,1157737.4311774001,10523833.249402568,0,2385636.0661590132,3614238.6402309034,1216793.6755444047,0,11171261.055805627,0,0,0,3874953.0171427228,0,6588065.9546454856,3992367.9685151647,2688194.4321335442,20363072.823411595,17824476.41142628,1384824.7058108111,6993364.7643445982,4237979.047192825,2853572.55844317,0,21831970.251509085,7350096.6513413899,0,11996533.750453364,10601936.70196316,7648540.049273422,69525229.047895417,23406827.11279146,31750659.740160462,19101843.470206846,25723815.873211894,162412704.40975478,13120432.286131728,61288819.31659282,0,30415487.635876063,103392723.10624962,12065992.920083342,30103103.128824573,21100318.933332033,28415096.163553808,179404666.73888502,14493119.798220621,67700985.857438087,0,33597620.597759627,114209889.5496776,13328362.744579008,33252553.75963489]
[2121,{"$f":"NPV(#REF!,$G2130:$CJ2130)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15250577.051999727,972974.03692289197,993198.85226443573,2027688.1452234834,0,1056430.8651243302,7548733.2451292668,3302419.5818760912,0,0,0,0,7015888.8329350445,0,2385636.0661590132,0,1216793.6755444047,3686884.836899546,0,0,3798601.1343424385,0,2583302.0114284819,1304567.515771383,0,22623418.488252599,0,5430152.7529097581,12340022.130987426,8308948.2348648664,12588056.575820277,24015214.600759342,34242870.70131804,5764216.5680552041,5821858.7337357551,27930367.275097277,4454158.5707128812,8997400.3128400221,10601936.70196316,13767372.088692158,24720081.439251702,73341391.620079905,36249372.922009706,25469124.626942463,6430953.9683029735,22733422.277951013,11480378.250365261,16564545.761241302,113310194.52304524,27035989.009667613,10239880.837411609,13789706.194380963,1740950.4070405967,28133758.577776045,7103774.040888452,25111841.234540671,12681479.823443042,18297563.745253537,125164947.90480329,29864551.642453004,11311198.934579074,15232414.565233152,1923092.3388606862]
[2140,{"$f":"NPV(#REF!,$G2149:$CJ2149)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,13344254.920499761,1945948.0738457839,0,4055376.2904469669,2069836.873505153,2112861.7302486603,0,15571562.948048495,2247377.0891756876,0,0,11577374.311774001,5846574.0274458714,10629071.581896592,1192818.0330795066,0,0,0,0,0,7597202.2686848771,74174018.149926692,2583302.0114284819,5218270.0630855318,2635226.3818581942,23954207.811090991,17473263.808868036,40726145.64682319,98919803.879288629,66673208.978591092,0,11301277.459180867,2853572.55844317,44672678.40242783,20376505.568075143,20580270.623755891,20786073.329993449,13496100.469260035,6058249.5439789491,7648540.049273422,0,17392200.504752509,31521193.84522583,55713710.121436641,32154769.841514867,19485790.523958009,11480378.250365261,9938727.4567447808,20076229.46262446,69525740.335316658,5119940.4187058043,36197978.760250024,41782809.768974319,61542596.888885096,35518870.204442263,21524435.343892001,12681479.823443042,10978538.24715212,22176647.259247281,76799671.059984997,5655599.4672895372,39985088.233737029,46154216.132656462]
[2159,{"$f":"NPV(#REF!,$G2168:$CJ2168)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,1867503.1044711072,0,972974.03692289197,3972795.4090577429,1013844.0726117417,0,2112861.7302486603,3235171.3907696856,0,0,3404776.2901011663,4585098.7373362379,3473212.2935321997,0,0,4771272.1323180264,0,0,17205462.572197884,14895014.741074167,20058619.851313207,0,5115449.5275811506,0,1304567.515771383,0,14638682.551222272,5376388.8642670885,0,0,0,6993364.7643445982,2825319.3647952168,2853572.55844317,40349515.976386428,55943381.682785481,5880077.3210731121,19301353.806422487,0,7572811.929973687,143183027.61257818,42165026.449276075,3120910.2817055276,120468934.29664445,22285484.048574656,41801200.793969326,24357238.154947516,42641404.929928117,66258183.044965208,77202462.278057218,25346239.696563389,8533234.0311763417,13789706.194380963,47005660.990096107,24617038.755554039,46174531.265774935,26905544.179865006,47102639.344217017,73190254.981014147,85279547.968565926,27998017.164799694,9425999.1121492293,15232414.565233152,51923493.149238519]
[2193,{"$f":"NPV(#REF!,$G2202:$CJ2202)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,5394986.6940191118,0,914737.28064654907,3735006.2089422145,0,7783792.2953831358,0,5069220.3630587086,0,0,0,2201613.0545840608,10113196.901290594,12484179.730370944,1146274.6843340595,3473212.2935321997,1169314.8054891741,7086047.721264394,5964090.1653975332,0,2433587.3510888093,4915846.4491993953,4965004.9136913894,0,1266200.3781141462,11509761.43705759,5166604.0228569638,16959377.705027975,0,6653946.6141919419,1344097.2160667721,14932920.070501836,6855567.85054857,22157195.292972978,13986729.528689196,7063298.4119880423,15694649.071437437,8646324.8520828057,4366394.0503018163,5880077.3210731121,40519761.642352372,34490034.532553419,13631061.473952636,6118832.0394187374,16995055.989485547,3120910.2817055276,9456358.1535677481,30244585.494494174,43408939.286045067,40595396.92491252,22960756.500730522,11836352.994595774,41825478.047134295,38864234.201397188,5119940.4187058043,86185663.714881018,225122910.04228669,33408838.311109051,47950474.77599705,44842573.63310834,25362959.646886084,13074697.402007665,46201348.456765175,42930292.98602619,5655599.4672895372,95202591.032707214,248675747.36966622]
[2202,{"$f":"NPV(#REF!,$G2211:$CJ2211)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,0,0,0,0,0,0,4055376.2904469669,7244429.0572680356,5282154.3256216515,1078390.4635898953,0,21350082.34716903,2269850.8600674444,0,0,5846574.0274458714,0,9542544.2646360528,25299670.481616326,14601524.106532855,3686884.836899546,1241251.2284228473,2507327.4814141509,2532400.7562282924,0,3874953.0171427228,0,0,23954207.811090991,6720486.0803338606,39368607.458595753,0,8308948.2348648664,6993364.7643445982,12713937.141578477,27108939.305210114,0,4366394.0503018163,16598266.599228861,35633268.565703049,14995667.188066704,9087374.3159684241,7648540.049273422,6180020.3598129256,15604551.408527639,120468934.29664445,31836405.783678081,19292861.904908918,8119079.3849825049,75442485.645257428,21533909.489613693,120245853.68191685,23656490.383459158,74131248.717226207,32750552.211654786,41782809.768974319,35167198.222220056,21311322.122665357,8968514.7266216688,83335438.839768574,23786832.868829593,132826230.46600373,26131482.687146377,81887017.517409027,36176984.592428736,46154216.132656462]
[2227,{"$f":"NPV(#REF!,$G2236:$CJ2236)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3812644.2629999318,0,0,5069220.3630587086,2069836.873505153,0,0,1100806.5272920304,1123688.5445878438,0,10316472.159006536,0,9354518.4439133927,0,3578454.0992385196,30294059.965797044,14601524.106532855,4915846.4491993953,6206256.142114237,0,3798601.1343424385,3836587.1456858627,0,5218270.0630855318,3952839.5727872909,2661578.6456767768,1344097.2160667721,102210664.77321355,2742227.1402194281,0,18182748.387295954,25427874.283156954,21401794.188323777,15851595.562151812,1455464.6834339388,54818769.186199978,5938878.0942838425,11996533.750453364,46951433.965836853,50480364.325204581,29355096.709111396,12483641.12682211,128119766.86299865,12734562.313471232,54663108.730575271,11366711.138975507,93483080.038688555,38098455.250854991,18403210.34073909,21966741.070354935,18773114.868587952,60329964.600416712,53969462.618258499,14066879.288888022,60382079.347551838,12555920.617270336,103263478.56232192,42084396.614083126,20328593.320976678,24264948.209493063,20737198.046728306,66641813.722895041,59615862.504681267]
[2246,{"$f":"NPV(#REF!,$G2255:$CJ2255)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,1684948.1666172193,859986.24922296393,877862.43340338452,0,0,0,14297415.986249745,1945948.0738457839,3972795.4090577429,0,0,0,0,2201613.0545840608,0,3404776.2901011663,0,0,2338629.6109783482,3543023.860632197,0,30294059.965797044,4867174.7021776186,3686884.836899546,0,0,7597202.2686848771,5115449.5275811506,0,0,0,9315525.2598687187,8064583.2964006318,4072614.5646823184,5484454.2804388562,0,6993364.7643445982,1412659.6823976084,15694649.071437437,4323162.4260414029,1455464.6834339388,22050289.95402417,5938878.0942838425,13496100.469260035,19689311.017931584,0,80790153.698124126,53737056.655119009,7880298.4613064574,19101843.470206846,62935879.350358851,12990527.015972007,1640054.0357664661,88756776.381467834,23422267.706395205,62766743.082899764,15359821.256117415,86185663.714881018,8704752.0352029838,21100318.933332033,69520364.812616542,14349623.562594669,1811639.9747775777,98042698.97114405,25872755.135788497,69333533.149371758,16966798.401868615,95202591.032707214,9615461.6943034306]
[2265,{"$f":"NPV(#REF!,$G2274:$CJ2274)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,3511449.7336135381,7168881.6203954117,0,0,0,1945948.0738457839,0,0,0,10564308.651243303,6470342.7815393712,0,0,9079403.4402697776,1146274.6843340595,1157737.4311774001,5846574.0274458714,0,1192818.0330795066,30294059.965797044,1216793.6755444047,3686884.836899546,1241251.2284228473,1253663.7407070755,0,2557724.7637905753,0,5218270.0630855318,3952839.5727872909,14638682.551222272,8064583.2964006318,13575381.882274397,8226681.4206582839,12463422.3522973,47758519.728227772,5650638.7295904336,2853572.55844317,0,20376505.568075143,10290135.311877945,0,14995667.188066704,16660186.245942112,13767372.088692158,1545005.0899532314,205585495.77535945,50433910.152361326,17510023.181022946,45016677.778120816,9742895.2619790044,44281458.965694577,59632364.740468688,11711133.853197603,23656490.383459158,42666170.15588171,6894853.0971904816,10445702.44224358,19341959.022221033,49726418.286219165,10762217.671946,48914279.318994589,65871229.482912727,12936377.567894248,26131482.687146377,47129995.560746148,7616207.2826165762,11538554.033164116]
[2274,{"$f":"NPV(#REF!,$G2283:$CJ2283)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,842474.08330860967,0,0,0,0,0,4765805.3287499147,0,1986397.7045288715,0,0,2112861.7302486603,0,0,0,1134925.4300337222,0,0,5846574.0274458714,8267055.6748084603,0,2409492.4268206027,4867174.7021776186,3686884.836899546,0,5014654.9628283018,3798601.1343424385,2557724.7637905753,3874953.0171427228,5218270.0630855318,0,62740854.009182908,8064583.2964006318,6787690.9411371984,12340022.130987426,22157195.292972978,8392037.7172135171,12713937.141578477,49133930.937211767,15851595.562151812,5821858.7337357551,143876036.93486047,14847195.235709606,11996533.750453364,10601936.70196316,0,20085066.169392008,76462301.901785433,17336656.614874206,68448272.434907869,61328140.858283103,32476317.53993002,13120432.286131728,28159727.794110212,118572834.56003147,106454206.72556622,5119940.4187058043,49987684.954630993,52228512.211217903,75609476.177773118,67744421.302394435,35874058.906486675,14493119.798220621,31105858.366931006,130978176.52773312,117591672.09215869,5655599.4672895372,55217502.798970185,57692770.165820591]
[2289,{"$f":"NPV(#REF!,$G2298:$CJ2298)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,12545542.83569197,0,1867503.1044711072,0,4864870.18461446,0,0,0,0,0,0,1123688.5445878438,12484179.730370944,3438824.0530021782,0,1169314.8054891741,0,0,1204746.2134103014,0,8602731.2860989422,12412512.284228474,1253663.7407070755,13928204.159255609,0,3874953.0171427228,3913702.5473141484,0,3992367.9685151647,2688194.4321335442,103568202.96144101,16453362.841316568,6924123.5290540559,69933647.643445984,7063298.4119880423,71339313.961079255,7205270.7100690054,8732788.1006036326,22050289.95402417,14847195.235709606,35989601.251360089,22718435.78992106,7648540.049273422,77700143.518217668,18725461.690233164,36249372.922009706,57305530.410620548,11254169.444530204,24357238.154947516,100520862.44260885,229377728.70218748,26768305.95016595,15207743.817938032,32426289.318470094,10342279.645785721,57451363.432339698,63300956.7999961,12431604.571554791,26905544.179865006,111037568.71952192,253375714.2010051,29568863.012329713,16798810.298879813,35818796.626167074,11424310.923924863,63462047.182402648]
[2314,{"$f":"NPV(#REF!,$G2323:$CJ2323)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1867503.1044711072,0,0,993198.85226443573,0,2069836.873505153,0,0,2201613.0545840608,0,1134925.4300337222,0,0,3507944.4164675223,7086047.721264394,7156908.1984770391,0,2433587.3510888093,2457923.2245996976,12412512.284228474,10211836.687565085,3798601.1343424385,3836587.1456858627,7749906.0342854457,2609135.0315427659,0,7984735.9370303294,43011110.914136708,1357538.1882274395,13711135.70109714,0,6993364.7643445982,5650638.7295904336,0,7205270.7100690054,27653828.985244837,1470019.330268278,23971679.630103584,13496100.469260035,7572811.929973687,55069488.354768634,1545005.0899532314,61766526.314763643,4728179.0767838741,20693663.759390753,41801200.793969326,3247631.7539930018,42641404.929928117,36683171.636462353,3346038.2437707437,69525740.335316658,51944840.236167721,22408272.565869063,33078057.733771335,22858678.844443034,46174531.265774935,3587405.8906486672,47102639.344217017,40521043.01989308,3696107.8765412141,76799671.059984997,57379419.825821035,24752673.668503873,36538754.438353032]
[2333,{"$f":"NPV(#REF!,$G2342:$CJ2342)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,0,0,0,0,0,1013844.0726117417,0,2112861.7302486603,7548733.2451292668,1100806.5272920304,8989508.3567027505,1134925.4300337222,2292549.368668119,4630949.7247096002,1169314.8054891741,0,4771272.1323180264,3614238.6402309034,0,0,0,11465500.42827216,2532400.7562282924,3836587.1456858627,3874953.0171427228,9131972.6103996802,17128971.482078262,2661578.6456767768,96774999.556807593,14932920.070501836,4113340.7103291419,8308948.2348648664,2797345.9057378392,50855748.566313908,2853572.55844317,4323162.4260414029,2910929.3668678775,1470019.330268278,4454158.5707128812,0,10601936.70196316,21415912.137965579,21630071.259345241,3120910.2817055276,36249372.922009706,35020046.362045892,6430953.9683029735,24357238.154947516,44281458.965694577,34785546.098606735,21749248.584509831,13517994.504833806,101686076.30001435,242891701.25038445,22632355.291527756,38683918.044442065,7103774.040888452,26905544.179865006,48914279.318994589,38424883.86503242,24024701.19751789,14932275.821226502,112324689.72724774,268303547.27994299,25000200.405188918]
[2352,{"$f":"NPV(#REF!,$G2361:$CJ2361)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,842474.08330860967,0,0,0,9147372.8064654898,0,0,2918922.1107686758,993198.85226443573,2027688.1452234834,1034918.4367525765,0,0,2201613.0545840608,1123688.5445878438,10214328.8703035,0,11577374.311774001,9354518.4439133927,0,0,0,3650381.0266332137,0,0,0,10129603.024913169,1278862.3818952877,2583302.0114284819,10436540.126171064,36893169.346014716,23954207.811090991,1344097.2160667721,1357538.1882274395,4113340.7103291419,26311669.410405412,6993364.7643445982,11301277.459180867,32816084.422096457,4323162.4260414029,27653828.985244837,13230173.972414501,31395277.247966688,4498700.1564200111,12116499.087957898,0,16995055.989485547,3120910.2817055276,29945134.152964536,12734562.313471232,3215476.9841514868,1623815.8769965009,0,39754909.826979123,60472271.059203491,30415487.635876063,214141694.77853408,49987684.954630993,29849630.024252497,14066879.288888022,3551887.020444226,1793702.9453243336,0,43914152.988608479,66799008.58585985,33597620.597759627,236545654.02542171,55217502.798970185,32972561.760127906]
[2373,{"$f":"NPV(#REF!,$G2382:$CJ2382)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,0,0,0,0,0,0,0,1034918.4367525765,0,2156780.9271797906,0,25844836.525520407,3404776.2901011663,6877648.1060043564,2315474.8623548001,18709036.887826785,7086047.721264394,0,0,2433587.3510888093,0,0,0,0,6394311.9094764385,6458255.0285712052,0,1317613.1909290971,9315525.2598687187,10752777.728534177,0,10968908.560877712,13848247.058108112,12588056.575820277,0,14267862.792215852,0,11643717.46747151,16170212.632951058,35633268.565703049,11996533.750453364,18174748.631936848,33653576.216803052,12360040.719625851,14044096.267674875,31750659.740160462,313247090.21329904,6430953.9683029735,361824802.94870484,8200270.1788323298,9938727.4567447808,120245853.68191685,106454206.72556622,18773114.868587952,13789706.194380963,30103103.128824573,346019666.57028979,7103774.040888452,399679682.85968852,9058199.8738878872,10978538.24715212,132826230.46600373,117591672.09215869,20737198.046728306,15232414.565233152,33252553.75963489]
[2395,{"$f":"NPV(#REF!,$G2404:$CJ2404)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,7168881.6203954117,0,0,1906322.1314999659,0,0,0,0,0,1078390.4635898953,0,4494754.1783513753,3404776.2901011663,5731373.4216702972,10419636.8805966,1169314.8054891741,3543023.860632197,9542544.2646360528,32703552.392617639,0,2457923.2245996976,12412512.284228474,1253663.7407070755,3798601.1343424385,6394311.9094764385,15687869.573888354,7827405.0946282968,19764197.863936458,7984735.9370303294,8064583.2964006318,2715076.3764548791,0,16617896.469729733,13986729.528689196,16951916.1887713,14267862.792215852,7205270.7100690054,7277323.4171696948,1470019.330268278,19301353.806422487,29991334.376133408,21203873.40392632,7648540.049273422,15450050.899532314,15604551.408527639,6304238.7690451657,28652765.205310274,25723815.873211894,4871447.6309895022,21320702.464964058,4969363.7283723904,5019057.3656561151,25346239.696563389,148262497.43445241,12065992.920083342,27855206.512649547,31650478.39999805,28415096.163553808,5381108.8359730002,23551319.672108509,5489269.1235760599,5544161.8148118202,27998017.164799694,163774035.03481805,13328362.744579008,30769477.421770979]
[2414,{"$f":"NPV(#REF!,$G2423:$CJ2423)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,0,914737.28064654907,933751.55223555362,0,0,993198.85226443573,1013844.0726117417,0,3169292.5953729902,1078390.4635898953,2201613.0545840608,1123688.5445878438,3404776.2901011663,12609021.527674654,2315474.8623548001,3507944.4164675223,0,7156908.1984770391,1204746.2134103014,4867174.7021776186,4915846.4491993953,1241251.2284228473,1253663.7407070755,7597202.2686848771,15346348.582743451,2583302.0114284819,3913702.5473141484,3952839.5727872909,6653946.6141919419,0,4072614.5646823184,1371113.5701097141,1384824.7058108111,4196018.8586067585,53681067.931109123,14267862.792215852,5764216.5680552041,13099182.150905449,19110251.293487612,17816634.282851525,0,21203873.40392632,12237664.078837475,10815035.62967262,199116481.25655013,28369074.460703246,15918202.89183904,0,74695530.341839045,24600810.536496993,38098455.250854991,53780194.571680702,27035989.009667613,60478074.267344065,25855699.114464309,50487561.804177307,17583599.111110028,0,82510335.484919354,27174599.621663667,42084396.614083126,59406792.832798079,29864551.642453004,66805418.937970273,28560777.309812166,55769677.826959901]
[2439,{"$f":"NPV(#REF!,$G2448:$CJ2448)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,3812644.2629999318,0,1986397.7045288715,0,0,6338585.1907459805,1078390.4635898953,2201613.0545840608,0,7944478.0102360556,1146274.6843340595,0,1169314.8054891741,10629071.581896592,9542544.2646360528,0,0,2457923.2245996976,0,1253663.7407070755,0,0,1291651.0057142409,3913702.5473141484,23908874.897898089,10646314.582707107,0,0,13711135.70109714,6924123.5290540559,4196018.8586067585,2825319.3647952168,5707145.1168863401,15851595.562151812,17465576.201207265,1470019.330268278,7423597.6178548029,10496967.031646693,7572811.929973687,6118832.0394187374,10815035.62967262,17392200.504752509,6304238.7690451657,20693663.759390753,32154769.841514867,144077891.88072288,14760486.321898194,54663001.012096301,40152458.925248921,30415487.635876063,103392723.10624962,48263971.680333368,24373305.698568355,22858678.844443034,35518870.204442263,159151627.15404981,16304759.772998199,60381960.359336667,44353294.518494561,33597620.597759627,114209889.5496776,53313450.978316031,26923292.744049605]
[2446,{"$f":"NPV(#REF!,$G2455:$CJ2455)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,842474.08330860967,0,0,0,914737.28064654907,0,2859483.1972499485,0,0,0,0,1056430.8651243302,0,4403226.1091681216,17979016.713405501,1134925.4300337222,2292549.368668119,2315474.8623548001,5846574.0274458714,0,17892270.496192601,2409492.4268206027,0,0,2482502.4568456947,8775646.1849495284,3798601.1343424385,0,2583302.0114284819,2609135.0315427659,3952839.5727872909,6653946.6141919419,24193749.889201898,0,4113340.7103291419,15233071.763918923,4196018.8586067585,1412659.6823976084,2853572.55844317,12969487.278124209,0,27930367.275097277,10393036.664996725,11996533.750453364,10601936.70196316,21415912.137965579,33990111.978971094,23634021.068163563,36249372.922009706,17510023.181022946,33996586.493013434,12990527.015972007,13120432.286131728,29816182.370234344,41825478.047134295,81107967.02900283,15359821.256117415,242891701.25038445,57451363.432339698,19341959.022221033,37553381.628638357,14349623.562594669,14493119.798220621,32935614.741456363,46201348.456765175,89593654.927359,16966798.401868615,268303547.27994299,63462047.182402648]
[2463,{"$f":"NPV(#REF!,$G2472:$CJ2472)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2688330.6076482791,0,933751.55223555362,0,972974.03692289197,0,6083064.4356704503,2069836.873505153,2112861.7302486603,0,4403226.1091681216,0,9079403.4402697776,12609021.527674654,0,1169314.8054891741,4724031.8141762633,0,3614238.6402309034,6083968.377722024,3686884.836899546,6206256.142114237,2507327.4814141509,7597202.2686848771,6394311.9094764385,3874953.0171427228,2609135.0315427659,5270452.7637163885,5323157.2913535535,4032291.6482003159,5430152.7529097581,17824476.41142628,8308948.2348648664,18182748.387295954,15539256.506373694,2853572.55844317,15851595.562151812,0,32768479.232175812,22270792.853564411,22493500.782100059,12116499.087957898,21415912.137965579,20085066.169392008,3120910.2817055276,19142182.202061325,31836405.783678081,25723815.873211894,1623815.8769965009,41001350.894161649,31472636.946358472,57369815.486781552,301888972.41790205,18773114.868587952,18960846.017273825,94011321.980192214,35167198.222220056,28415096.163553808,1793702.9453243336,45290999.369439438,34765371.115981713,63371967.517457299,333473238.3504675,20737198.046728306,20944570.027195588,103846986.29847704]
[2482,{"$f":"NPV(#REF!,$G2491:$CJ2491)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,0,0,6952391.9658510499,2027688.1452234834,1034918.4367525765,2112861.7302486603,0,4403226.1091681216,8989508.3567027505,12484179.730370944,4585098.7373362379,3473212.2935321997,5846574.0274458714,0,17892270.496192601,0,0,4915846.4491993953,13653763.512651322,0,3798601.1343424385,3836587.1456858627,0,2609135.0315427659,14493745.100220069,62740854.009182908,5376388.8642670885,6787690.9411371984,5484454.2804388562,0,18182748.387295954,25633550.007140424,2853572.55844317,20174757.988193214,5821858.7337357551,32768479.232175812,34364716.295108609,14995667.188066704,1514562.3859947373,7648540.049273422,50985167.968456641,9362730.8451165818,28369074.460703246,7959101.4459195202,46624416.270196557,9742895.2619790044,93483080.038688555,245009332.77248058,238850747.81948587,40800002.012563713,42666170.15588171,6894853.0971904816,12186652.849284178,8791799.5555550139,51502361.796441279,10762217.671946,103263478.56232192,270642729.91271871,263839820.71241617,45068584.939899549,47129995.560746148,7616207.2826165762,13461646.372024802]
[2501,{"$f":"NPV(#REF!,$G2510:$CJ2510)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,1755724.866806769,0,0,0,0,0,0,1013844.0726117417,0,3169292.5953729902,0,12108871.800212335,21350082.34716903,1134925.4300337222,10316472.159006536,0,1169314.8054891741,0,5964090.1653975332,3614238.6402309034,9734349.4043552373,1228961.6122998488,0,8775646.1849495284,8863402.6467990242,3836587.1456858627,5166604.0228569638,2609135.0315427659,5270452.7637163885,10646314.582707107,1344097.2160667721,12217843.694046957,6855567.85054857,1384824.7058108111,0,11301277.459180867,70120260.163072988,5764216.5680552041,55943381.682785481,27930367.275097277,14847195.235709606,52484835.158233464,16660186.245942112,6118832.0394187374,12360040.719625851,20285916.831085928,31521193.84522583,7959101.4459195202,3215476.9841514868,349985253.92765892,6560216.1430658642,4969363.7283723904,16730191.21885372,42243732.827605642,25599702.093529027,20684559.291571442,198501707.72757253,8791799.5555550139,3551887.020444226,386601455.05615062,7246559.8991103107,5489269.1235760599,18480539.382706072,46663361.941332817,28277997.33644769,22848621.847849727,219269378.28778496]
[2526,{"$f":"NPV(#REF!,$G2535:$CJ2535)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,6403160.964525843,0,0,2918922.1107686758,0,0,6209510.6205154583,0,0,2201613.0545840608,0,2269850.8600674444,0,0,7015888.8329350445,1181007.9535440658,9542544.2646360528,1204746.2134103014,8517555.7288108319,0,0,0,2532400.7562282924,14067486.200848166,12916510.05714241,5218270.0630855318,17128971.482078262,15969471.874060659,13440972.160667721,10860305.505819516,4113340.7103291419,22157195.292972978,16784075.434427034,24015214.600759342,8560717.6753295101,4323162.4260414029,5821858.7337357551,11760154.642146224,5938878.0942838425,29991334.376133408,0,0,6180020.3598129256,0,52468901.63447427,25469124.626942463,17685123.412833177,49423733.132928021,0,11595182.032868911,43498497.169019662,38864234.201397188,0,22408272.565869063,10445702.44224358,28133758.577776045,19535378.612443246,54594549.139051117,0,12808294.621677473,48049402.395035781,42930292.98602619,0,24752673.668503873,11538554.033164116]
[2545,{"$f":"NPV(#REF!,$G2554:$CJ2554)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1792220.4050988529,7317898.2451723926,0,953161.06574998295,0,1986397.7045288715,0,1034918.4367525765,11620739.516367633,3235171.3907696856,0,4494754.1783513753,2269850.8600674444,2292549.368668119,9261899.4494192004,9354518.4439133927,8267055.6748084603,3578454.0992385196,0,3650381.0266332137,0,6206256.142114237,2507327.4814141509,1266200.3781141462,0,0,2609135.0315427659,1317613.1909290971,13307893.228383884,0,6787690.9411371984,6855567.85054857,0,18182748.387295954,2825319.3647952168,0,14410541.420138011,70286120.613037109,1470019.330268278,0,26992200.93852007,21203873.40392632,16826788.108401526,61800203.598129258,18725461.690233164,50433910.152361326,7959101.4459195202,190212107.00761345,22733422.277951013,13120432.286131728,9938727.4567447808,26768305.95016595,3379498.6262084516,155089084.65939349,6894853.0971904816,17409504.070405968,8791799.5555550139,210112501.9216935,25111841.234540671,14493119.798220621,10978538.24715212,29568863.012329713,3733068.9553066255,171314834.32453746,7616207.2826165762,19230923.388606861]
[{"$f":"A2571+1","v":2563},{"$f":"NPV(#REF!,$G2572:$CJ2572)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,842474.08330860967,1719972.4984459279,0,0,1829474.5612930981,0,0,0,3972795.4090577429,4055376.2904469669,0,2112861.7302486603,2156780.9271797906,2201613.0545840608,2247377.0891756876,0,1146274.6843340595,9261899.4494192004,0,0,0,0,0,1228961.6122998488,6206256.142114237,0,2532400.7562282924,3836587.1456858627,5166604.0228569638,6522837.5788569143,0,6653946.6141919419,18817361.024934806,36653531.082140863,16453362.841316568,30466143.527837846,0,2825319.3647952168,14267862.792215852,0,0,22050289.95402417,10393036.664996725,28491767.657326736,68155307.369763181,30594160.197093688,3090010.1799064628,3120910.2817055276,20488775.99939679,46162788.38633322,43408939.286045067,39207999.988933071,36081188.786862254,13492807.570719905,5019057.3656561151,101384958.78625356,22186408.481058486,1723713.2742976204,3481900.8140811934,50992437.422219083,47950474.77599705,43310024.280897729,39856079.445106708,14904453.776533019,5544161.8148118202,111992068.65919878,24507597.691587996,1904051.820654144,3846184.6777213723]
[2588,{"$f":"NPV(#REF!,$G2597:$CJ2597)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,0,1829474.5612930981,0,0,0,0,1013844.0726117417,2069836.873505153,5282154.3256216515,0,5504032.6364601525,1123688.5445878438,0,0,2315474.8623548001,8185203.6384242186,2362015.9070881316,9542544.2646360528,3614238.6402309034,0,1228961.6122998488,13653763.512651322,8775646.1849495284,0,3836587.1456858627,1291651.0057142409,18263945.22079936,0,3992367.9685151647,0,5430152.7529097581,6855567.85054857,5539298.8232432446,4196018.8586067585,18364575.871168908,15694649.071437437,2882108.2840276021,175347267.01485932,42630560.57778006,116024290.09152803,8997400.3128400221,153661360.7470533,19886204.128110893,0,26527737.394496985,28369074.460703246,68448272.434907869,17685123.412833177,361824802.94870484,88562917.931389153,36442000.674730867,10038114.73131223,71707526.644545481,74131248.717226207,5171139.8228928605,22632355.291527756,75609476.177773118,19535378.612443246,399679682.85968852,97828558.637989178,40254640.23955778,11088323.62962364,79209720.490078405,81887017.517409027,5712155.4619624317,25000200.405188918]
[2607,{"$f":"NPV(#REF!,$G2616:$CJ2616)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,0,0,0,0,1986397.7045288715,0,0,0,5391952.3179494767,0,1123688.5445878438,3404776.2901011663,8023922.7903384157,0,11693148.054891743,0,7156908.1984770391,4818984.8536412055,7300762.0532664275,0,9930009.8273827787,0,0,71616293.386136115,5166604.0228569638,5218270.0630855318,1317613.1909290971,5323157.2913535535,4032291.6482003159,8145229.1293646367,17824476.41142628,22157195.292972978,18182748.387295954,22602554.918361735,15694649.071437437,18733703.846179411,8732788.1006036326,4410057.9908048334,7423597.6178548029,1499566.7188066705,43922309.193847381,27534744.177384317,63345208.688082486,1560455.1408527638,7880298.4613064574,57305530.410620548,9646430.9524544589,4871447.6309895022,19680648.429197591,64601728.468841076,33460382.437707439,27035989.009667613,10239880.837411609,46540258.406035744,48746611.397136711,63300956.7999961,10655661.061332678,5381108.8359730002,21739679.697330929,71360498.606488779,36961078.765412144,29864551.642453004,11311198.934579074,51409399.157661885,53846585.48809921]
[2613,{"$f":"NPV(#REF!,$G2622:$CJ2622)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,877862.43340338452,0,0,933751.55223555362,0,0,0,1013844.0726117417,0,1056430.8651243302,2156780.9271797906,0,25844836.525520407,0,2292549.368668119,3473212.2935321997,9354518.4439133927,0,2385636.0661590132,0,0,28266117.082896523,1241251.2284228473,1253663.7407070755,5064801.5124565847,14067486.200848166,3874953.0171427228,5218270.0630855318,7905679.1455745818,1330789.3228383884,96774999.556807593,1357538.1882274395,0,30466143.527837846,9790710.6700824369,19777235.553566519,5707145.1168863401,15851595.562151812,24742899.618376959,7350096.6513413899,22270792.853564411,11996533.750453364,0,0,9270030.5397193879,31209102.817055278,33326719.432421759,305056228.2135489,61328140.858283103,38971581.047916017,9840324.2145987954,41411364.403103255,0,8448746.5655211285,5119940.4187058043,1723713.2742976204,24373305.698568355,336971859.17917597,67744421.302394435,43048870.687784001,10869839.848665465,45743909.363133833,0,9332672.3882665634,5655599.4672895372,1904051.820654144,26923292.744049605]
[2644,{"$f":"NPV(#REF!,$G2653:$CJ2653)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4573686.4032327449,1867503.1044711072,0,6810818.2584602442,3972795.4090577429,1013844.0726117417,2069836.873505153,4225723.4604973206,0,3302419.5818760912,1123688.5445878438,0,5731373.4216702972,10419636.8805966,22216981.304294307,0,0,0,0,17205462.572197884,0,7521982.4442424532,1266200.3781141462,0,10333208.045713928,2609135.0315427659,33132167.234409135,0,1344097.2160667721,19005534.635184154,17824476.41142628,75183780.313159078,12588056.575820277,5650638.7295904336,19975007.90910219,99432735.798952267,8732788.1006036326,20580270.623755891,122395502.69173172,20993934.063293386,1514562.3859947373,0,7725025.4497661572,84264577.60604924,7880298.4613064574,23877304.337758563,3215476.9841514868,22733422.277951013,6560216.1430658642,18221000.337365434,50190573.656561159,27035989.009667613,22186408.481058486,20684559.291571442,10445702.44224358,26375398.666665044,3551887.020444226,25111841.234540671,7246559.8991103107,20127320.11977889,55441618.148118213,29864551.642453004,24507597.691587996,22848621.847849727,11538554.033164116]
[2650,{"$f":"NPV(#REF!,$G2659:$CJ2659)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3972795.4090577429,0,0,4225723.4604973206,0,13209678.327504365,2247377.0891756876,0,0,4630949.7247096002,22216981.304294307,0,0,3614238.6402309034,0,11060654.510698639,1241251.2284228473,2507327.4814141509,10129603.024913169,0,5166604.0228569638,1304567.515771383,46116461.682518393,7984735.9370303294,0,0,2742227.1402194281,22157195.292972978,9790710.6700824369,5650638.7295904336,0,99432735.798952267,10188252.784037571,7350096.6513413899,5938878.0942838425,0,13631061.473952636,7648540.049273422,7725025.4497661572,12483641.12682211,18912716.307135496,55713710.121436641,64777696.001875371,22733422.277951013,16400540.35766466,9938727.4567447808,0,40800002.012563713,5119940.4187058043,22408272.565869063,22632355.291527756,61542596.888885096,71554876.236832485,25111841.234540671,18116399.747775774,10978538.24715212,0,45068584.939899549,5655599.4672895372,24752673.668503873,25000200.405188918]
[2675,{"$f":"NPV(#REF!,$G2684:$CJ2684)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,0,0,0,0,0,933751.55223555362,0,7783792.2953831358,0,2027688.1452234834,0,10564308.651243303,1078390.4635898953,0,0,12484179.730370944,6877648.1060043564,2315474.8623548001,0,0,9542544.2646360528,1204746.2134103014,10951143.079899643,4915846.4491993953,14895014.741074167,6268318.703535378,3798601.1343424385,71616293.386136115,15499812.068570891,3913702.5473141484,15811358.291149164,2661578.6456767768,1344097.2160667721,1357538.1882274395,26051157.832084566,11078597.646486489,16784075.434427034,19777235.553566519,2853572.55844317,4323162.4260414029,8732788.1006036326,2940038.660536556,5938878.0942838425,14995667.188066704,9087374.3159684241,6118832.0394187374,15450050.899532314,224992539.33171767,7880298.4613064574,12734562.313471232,1607738.4920757434,3247631.7539930018,47561567.037227511,29816182.370234344,10038114.73131223,15207743.817938032,17066468.062352683,22408272.565869063,8704752.0352029838,14066879.288888022,1775943.510222113,3587405.8906486672,52537559.268549748,32935614.741456363,11088323.62962364,16798810.298879813,18851998.224298459,24752673.668503873,9615461.6943034306]
[2694,{"$f":"NPV(#REF!,$G2703:$CJ2703)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,4299931.2461148193,0,0,0,0,0,2918922.1107686758,993198.85226443573,0,1034918.4367525765,2112861.7302486603,0,2201613.0545840608,0,1134925.4300337222,10316472.159006536,0,2338629.6109783482,8267055.6748084603,4771272.1323180264,2409492.4268206027,10951143.079899643,3686884.836899546,0,8775646.1849495284,1266200.3781141462,76731742.91371727,3874953.0171427228,3913702.5473141484,14493745.100220069,1330789.3228383884,2688194.4321335442,1357538.1882274395,8226681.4206582839,18002721.175540544,4196018.8586067585,16951916.1887713,22828580.46754536,8646324.8520828057,1455464.6834339388,0,23971679.630103584,10496967.031646693,18174748.631936848,0,20085066.169392008,4681365.4225582909,7880298.4613064574,12734562.313471232,28939292.85736338,4871447.6309895022,36081188.786862254,35026717.060338229,16730191.21885372,30415487.635876063,25599702.093529027,17237132.742976204,225122910.04228669,14066879.288888022,31966983.183998037,5381108.8359730002,39856079.445106708,38691286.645367727,18480539.382706072,33597620.597759627,28277997.33644769,19040518.206541441,248675747.36966622]
[2719,{"$f":"NPV(#REF!,$G2728:$CJ2728)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,0,0,0,0,5174592.1837628828,4225723.4604973206,0,0,0,10214328.8703035,5731373.4216702972,8104162.0182418004,1169314.8054891741,0,0,2409492.4268206027,3650381.0266332137,17205462.572197884,0,0,2532400.7562282924,1278862.3818952877,2583302.0114284819,30005052.862741806,5270452.7637163885,7984735.9370303294,8064583.2964006318,9502767.317592077,10968908.560877712,12463422.3522973,1398672.9528689196,24015214.600759342,0,15851595.562151812,27653828.985244837,7350096.6513413899,26724951.424277291,10496967.031646693,10601936.70196316,4589124.0295640528,23175076.349298473,67099571.056668848,3152119.3845225829,9550921.7351034228,163551978.4967103,17861974.64696151,3280108.0715329321,29816182.370234344,5019057.3656561151,42243732.827605642,17066468.062352683,1723713.2742976204,24373305.698568355,10550159.466666017,180663134.10224378,19730732.398567673,3623279.9495551554,32935614.741456363,5544161.8148118202,46663361.941332817,18851998.224298459,1904051.820654144,26923292.744049605]
[2725,{"$f":"NPV(#REF!,$G2734:$CJ2734)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,0,3584440.8101977059,1829474.5612930981,0,953161.06574998295,0,1986397.7045288715,2027688.1452234834,6209510.6205154583,0,0,2201613.0545840608,0,2269850.8600674444,0,0,1169314.8054891741,0,0,21685431.841385424,13384730.430988451,1228961.6122998488,14895014.741074167,1253663.7407070755,1266200.3781141462,3836587.1456858627,1291651.0057142409,3913702.5473141484,0,10646314.582707107,2688194.4321335442,5430152.7529097581,0,6924123.5290540559,16784075.434427034,86583592.074236825,71339313.961079255,7205270.7100690054,5821858.7337357551,10290135.311877945,7423597.6178548029,49922359.571615919,45436871.57984212,10707956.068982789,0,3120910.2817055276,1576059.6922612914,31836405.783678081,33996586.493013434,42219212.801909022,3280108.0715329321,23190364.065737821,43498497.169019662,74348969.776585937,150963058.97282121,8618566.3714881018,31337107.326730743,35167198.222220056,37553381.628638357,46636276.578432672,3623279.9495551554,25616589.243354946,48049402.395035781,82127517.016745761,166757135.06113476,9520259.1032707207,34615662.099492349]
[2756,{"$f":"NPV(#REF!,$G2765:$CJ2765)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,0,0,0,0,5069220.3630587086,3104755.3102577291,11620739.516367633,2156780.9271797906,4403226.1091681216,0,0,0,0,7015888.8329350445,2362015.9070881316,9542544.2646360528,32703552.392617639,0,0,0,1253663.7407070755,0,0,14208161.062856652,0,3952839.5727872909,7984735.9370303294,1344097.2160667721,0,8226681.4206582839,22157195.292972978,69933647.643445984,46617769.519121081,1426786.279221585,5764216.5680552041,173467986.52324986,5880077.3210731121,16331914.759280568,13496100.469260035,7572811.929973687,0,1545005.0899532314,15604551.408527639,4728179.0767838741,11142742.024287328,43408939.286045067,21109606.400954511,42641404.929928117,57975910.164344557,11711133.853197603,98005460.160045102,29012995.705999557,27579412.388761926,15668553.663365372,12308519.37777702,47950474.77599705,23318138.289216336,47102639.344217017,64041473.108387366,12936377.567894248,108258999.70389214,32048396.98130738,30464829.130466305,17307831.049746174]
[2762,{"$f":"NPV(#REF!,$G2771:$CJ2771)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13344254.920499761,0,1986397.7045288715,2027688.1452234834,5174592.1837628828,0,4313561.8543595811,0,0,12484179.730370944,0,1157737.4311774001,0,0,4771272.1323180264,0,0,0,6206256.142114237,0,0,1278862.3818952877,0,2609135.0315427659,33132167.234409135,5323157.2913535535,9408680.512467403,2715076.3764548791,17824476.41142628,11078597.646486489,69933647.643445984,4237979.047192825,31389298.142874874,4323162.4260414029,17465576.201207265,27930367.275097277,10393036.664996725,16495233.906873375,0,7648540.049273422,13905045.809579084,67099571.056668848,18912716.307135496,68448272.434907869,28939292.85736338,159165072.65576178,18040594.393431127,245009332.77248058,5019057.3656561151,23656490.383459158,15359821.256117415,8618566.3714881018,57451363.432339698,75609476.177773118,31966983.183998037,175817260.84823635,19928039.722553354,270642729.91271871,5544161.8148118202,26131482.687146377,16966798.401868615,9520259.1032707207,63462047.182402648]
[2781,{"$f":"NPV(#REF!,$G2790:$CJ2790)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,3584440.8101977059,0,0,0,7783792.2953831358,0,1013844.0726117417,6209510.6205154583,0,0,0,0,0,0,0,22216981.304294307,3543023.860632197,2385636.0661590132,0,4867174.7021776186,4915846.4491993953,6206256.142114237,5014654.9628283018,7597202.2686848771,0,0,0,14493745.100220069,0,0,1357538.1882274395,17824476.41142628,9693772.9406756777,16784075.434427034,1412659.6823976084,14267862.792215852,2882108.2840276021,0,24990328.614560723,8908317.1414257623,35989601.251360089,7572811.929973687,0,46350152.698596947,23634021.068163563,4728179.0767838741,9550921.7351034228,41801200.793969326,3247631.7539930018,42641404.929928117,24846818.641861957,11711133.853197603,25346239.696563389,215848341.58476934,91356803.537773877,12186652.849284178,10550159.466666017,46174531.265774935,3587405.8906486672,47102639.344217017,27446345.617880303,12936377.567894248,27998017.164799694,238430853.84785154,100914746.49466965,13461646.372024802]
[2798,{"$f":"NPV(#REF!,$G2807:$CJ2807)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,2744211.8419396468,0,953161.06574998295,0,3972795.4090577429,2027688.1452234834,2069836.873505153,2112861.7302486603,4313561.8543595811,0,0,0,1146274.6843340595,0,2338629.6109783482,0,0,0,4867174.7021776186,18434424.184497733,0,47639222.14686887,1266200.3781141462,76731742.91371727,19374765.085713618,2609135.0315427659,0,3992367.9685151647,0,0,17824476.41142628,9693772.9406756777,6993364.7643445982,11301277.459180867,5707145.1168863401,7205270.7100690054,24742899.618376959,11760154.642146224,0,20993934.063293386,46951433.965836853,13767372.088692158,29355096.709111396,21846371.971938692,18912716.307135496,25469124.626942463,16077384.920757433,35723949.29392302,11480378.250365261,13251636.608993042,33460382.437707439,23656490.383459158,20479761.674823217,12065992.920083342,65175584.374198854,28133758.577776045,17759435.102221131,39461464.797135346,12681479.823443042,14638050.996202828,36961078.765412144,26131482.687146377,22622397.869158149,13328362.744579008,71994392.536344856]
[2824,{"$f":"NPV(#REF!,$G2833:$CJ2833)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,4299931.2461148193,0,3584440.8101977059,914737.28064654907,933751.55223555362,0,0,1986397.7045288715,5069220.3630587086,0,0,1078390.4635898953,15411291.382088427,0,1134925.4300337222,0,2315474.8623548001,7015888.8329350445,0,9542544.2646360528,3614238.6402309034,3650381.0266332137,1228961.6122998488,9930009.8273827787,0,13928204.159255609,6394311.9094764385,7749906.0342854457,1304567.515771383,3952839.5727872909,2661578.6456767768,5376388.8642670885,21720611.011639033,0,0,4196018.8586067585,2825319.3647952168,21401794.188323777,8646324.8520828057,17465576.201207265,14700193.30268278,39035042.11878141,11996533.750453364,69669869.755757913,13767372.088692158,43710031.539229304,7802275.7042638194,1576059.6922612914,9550921.7351034228,24116077.381136153,122495447.59777057,13120432.286131728,26503273.217986085,43498497.169019662,3379498.6262084516,23893055.287293755,24131985.840166684,29849630.024252497,10550159.466666017,26639152.653331701,135311181.67864615,14493119.798220621,29276101.992405657,48049402.395035781,3733068.9553066255,26392797.514017843,26656725.489158016,32972561.760127906]
[2843,{"$f":"NPV(#REF!,$G2852:$CJ2852)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3369896.3332344387,0,0,0,7317898.2451723926,0,2859483.1972499485,0,1986397.7045288715,1013844.0726117417,6209510.6205154583,7395016.0558703113,1078390.4635898953,0,10113196.901290594,10214328.8703035,0,10419636.8805966,1169314.8054891741,8267055.6748084603,2385636.0661590132,0,0,28266117.082896523,0,2507327.4814141509,1266200.3781141462,0,5166604.0228569638,0,6588065.9546454856,19961839.842575826,5376388.8642670885,6787690.9411371984,26051157.832084566,6924123.5290540559,13986729.528689196,0,5707145.1168863401,4323162.4260414029,5821858.7337357551,16598266.599228861,10393036.664996725,0,16660186.245942112,21415912.137965579,46350152.698596947,21846371.971938692,17336656.614874206,28652765.205310274,1607738.4920757434,17861974.64696151,11480378.250365261,61288819.31659282,120245853.68191685,333780571.04211414,150963058.97282121,8618566.3714881018,41782809.768974319,31650478.39999805,1775943.510222113,19730732.398567673,12681479.823443042,67700985.857438087,132826230.46600373,368701403.80550563,166757135.06113476,9520259.1032707207,46154216.132656462]
[2868,{"$f":"NPV(#REF!,$G2877:$CJ2877)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,1829474.5612930981,0,3812644.2629999318,972974.03692289197,0,0,0,0,2156780.9271797906,1100806.5272920304,5618442.7229392193,3404776.2901011663,4585098.7373362379,1157737.4311774001,1169314.8054891741,0,11928180.330795066,4818984.8536412055,0,1228961.6122998488,4965004.9136913894,7521982.4442424532,5064801.5124565847,8952036.6732670143,6458255.0285712052,5218270.0630855318,0,65596188.490668073,9408680.512467403,0,13711135.70109714,9693772.9406756777,6993364.7643445982,0,7133931.396107926,8646324.8520828057,26198364.301810898,7350096.6513413899,2969439.0471419212,29991334.376133408,158425560.11974809,33653576.216803052,21630071.259345241,24967282.253644221,6304238.7690451657,9550921.7351034228,33996586.493013434,122495447.59777057,8200270.1788323298,16564545.761241302,10038114.73131223,27035989.009667613,3413293.6124705365,20684559.291571442,20891404.88448716,10550159.466666017,37553381.628638357,135311181.67864615,9058199.8738878872,18297563.745253537,11088323.62962364,29864551.642453004,3770399.6448596916,22848621.847849727,23077108.066328231]
[2887,{"$f":"NPV(#REF!,$G2896:$CJ2896)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6403160.964525843,933751.55223555362,0,972974.03692289197,0,0,0,2112861.7302486603,0,0,21350082.34716903,3404776.2901011663,1146274.6843340595,0,18709036.887826785,8267055.6748084603,3578454.0992385196,6023731.0670515066,3650381.0266332137,0,0,2507327.4814141509,7597202.2686848771,1278862.3818952877,6458255.0285712052,3913702.5473141484,3952839.5727872909,14638682.551222272,5376388.8642670885,6787690.9411371984,21937817.121755425,6924123.5290540559,6993364.7643445982,1412659.6823976084,15694649.071437437,8646324.8520828057,173467986.52324986,20580270.623755891,57904061.419267461,13496100.469260035,1514562.3859947373,70366568.453315482,171750115.97701076,14044096.267674875,6304238.7690451657,19101843.470206846,33762508.333590612,38971581.047916017,39600079.988822401,34785546.098606735,0,18587242.444146484,49989714.746889539,5171139.8228928605,57451363.432339698,21100318.933332033,37294813.714664377,43048870.687784001,43743124.523706719,38424883.86503242,0,20531879.25418644,55219744.952408947,5712155.4619624317,63462047.182402648]
[2897,{"$f":"NPV(#REF!,$G2906:$CJ2906)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,0,0,5394986.6940191118,0,2744211.8419396468,0,0,0,1986397.7045288715,1013844.0726117417,0,5282154.3256216515,0,0,4494754.1783513753,12484179.730370944,0,0,3507944.4164675223,7086047.721264394,0,1204746.2134103014,7300762.0532664275,4915846.4491993953,0,5014654.9628283018,13928204.159255609,0,3874953.0171427228,0,5270452.7637163885,5323157.2913535535,0,5430152.7529097581,13711135.70109714,5539298.8232432446,12588056.575820277,22602554.918361735,5707145.1168863401,15851595.562151812,5821858.7337357551,10290135.311877945,4454158.5707128812,49922359.571615919,6058249.5439789491,0,13905045.809579084,20285916.831085928,139381650.60377994,25469124.626942463,30547031.349439122,122495447.59777057,14760486.321898194,4969363.7283723904,5019057.3656561151,15207743.817938032,17066468.062352683,8618566.3714881018,17409504.070405968,28133758.577776045,33742926.694220148,135311181.67864615,16304759.772998199,5489269.1235760599,5544161.8148118202,16798810.298879813,18851998.224298459,9520259.1032707207,19230923.388606861]
[2911,{"$f":"NPV(#REF!,$G2920:$CJ2920)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,1755724.866806769,0,6403160.964525843,0,0,6810818.2584602442,0,5069220.3630587086,1034918.4367525765,0,1078390.4635898953,0,0,7944478.0102360556,2292549.368668119,10419636.8805966,1169314.8054891741,0,3578454.0992385196,32703552.392617639,0,3686884.836899546,6206256.142114237,3760991.2221212266,3798601.1343424385,7673174.2913717255,15687869.573888354,10436540.126171064,1317613.1909290971,6653946.6141919419,1344097.2160667721,0,12340022.130987426,8308948.2348648664,2797345.9057378392,24015214.600759342,27108939.305210114,4323162.4260414029,24742899.618376959,20580270.623755891,2969439.0471419212,11996533.750453364,0,10707956.068982789,41715137.428737246,49934564.507288441,7880298.4613064574,42979147.807965405,33996586.493013434,6495263.5079860035,223348987.74902305,21533909.489613693,53780194.571680702,50692479.393126778,156331478.07458901,81014523.891988158,24373305.698568355,47475717.599997073,37553381.628638357,7174811.7812973345,246716233.55576697,23786832.868829593,59406792.832798079,55996034.329599388,172687209.57942763,89490435.570744783,26923292.744049605]
[2930,{"$f":"NPV(#REF!,$G2939:$CJ2939)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9656486.7674372308,0,914737.28064654907,0,0,972974.03692289197,2979596.556793307,0,6209510.6205154583,2112861.7302486603,0,0,0,0,0,0,1169314.8054891741,0,7156908.1984770391,0,1216793.6755444047,4915846.4491993953,12412512.284228474,10029309.925656604,0,3836587.1456858627,0,9131972.6103996802,7905679.1455745818,2661578.6456767768,5376388.8642670885,17647996.446956713,4113340.7103291419,23542019.99878379,6993364.7643445982,1412659.6823976084,5707145.1168863401,4323162.4260414029,11643717.46747151,2940038.660536556,5938878.0942838425,0,16660186.245942112,9178248.0591281056,0,14044096.267674875,14184537.230351623,9550921.7351034228,30547031.349439122,4871447.6309895022,11480378.250365261,29816182.370234344,16730191.21885372,27035989.009667613,10239880.837411609,86185663.714881018,53969462.618258499,10550159.466666017,33742926.694220148,5381108.8359730002,12681479.823443042,32935614.741456363,18480539.382706072,29864551.642453004,11311198.934579074,95202591.032707214,59615862.504681267]
[2955,{"$f":"NPV(#REF!,$G2964:$CJ2964)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,859986.24922296393,2633587.3002101532,896110.20254942647,0,0,953161.06574998295,2918922.1107686758,0,2027688.1452234834,0,1056430.8651243302,0,0,2247377.0891756876,9079403.4402697776,0,0,22216981.304294307,0,13120998.363874573,0,0,17205462.572197884,0,16297628.629191982,1266200.3781141462,0,12916510.05714241,3913702.5473141484,38210782.536943816,6653946.6141919419,4032291.6482003159,10860305.505819516,9597794.9907679986,11078597.646486489,9790710.6700824369,5650638.7295904336,34242870.70131804,5764216.5680552041,0,7350096.6513413899,5938878.0942838425,32990467.81374675,3029124.7719894745,0,16995055.989485547,199116481.25655013,19142182.202061325,19101843.470206846,51447631.746423788,22733422.277951013,6560216.1430658642,29816182.370234344,0,42243732.827605642,3413293.6124705365,49987684.954630993,40295332.466505803,21100318.933332033,56830192.327107616,25111841.234540671,7246559.8991103107,32935614.741456363,0,46663361.941332817,3770399.6448596916,55217502.798970185,44511115.793302774]
[2974,{"$f":"NPV(#REF!,$G2983:$CJ2983)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,1684948.1666172193,0,0,0,914737.28064654907,0,0,0,0,4055376.2904469669,0,0,2156780.9271797906,15411291.382088427,1123688.5445878438,0,0,0,0,0,1192818.0330795066,0,4867174.7021776186,0,0,0,0,3836587.1456858627,6458255.0285712052,2609135.0315427659,0,5323157.2913535535,6720486.0803338606,1357538.1882274395,9597794.9907679986,5539298.8232432446,18182748.387295954,22602554.918361735,15694649.071437437,18733703.846179411,0,151440160.56936339,35633268.565703049,13496100.469260035,16660186.245942112,0,4635015.2698596939,20285916.831085928,49316782.24995169,305056228.2135489,17685123.412833177,4871447.6309895022,1640054.0357664661,123059980.5566116,6692076.4875414874,42243732.827605642,20479761.674823217,48263971.680333368,1740950.4070405967,336971859.17917597,19535378.612443246,5381108.8359730002,1811639.9747775777,135934777.27550587,7392215.7530824281,46663361.941332817,22622397.869158149,53313450.978316031,1923092.3388606862]
[2996,{"$f":"NPV(#REF!,$G3005:$CJ3005)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,0,896110.20254942647,9147372.8064654898,0,4765805.3287499147,0,0,4055376.2904469669,3104755.3102577291,1056430.8651243302,3235171.3907696856,3302419.5818760912,21350082.34716903,7944478.0102360556,13755296.212008713,3473212.2935321997,5846574.0274458714,0,5964090.1653975332,0,1216793.6755444047,0,13653763.512651322,1253663.7407070755,3798601.1343424385,2557724.7637905753,0,0,6588065.9546454856,6653946.6141919419,9408680.512467403,12217843.694046957,0,11078597.646486489,22378767.245902713,33903832.3775426,5707145.1168863401,7205270.7100690054,5821858.7337357551,5880077.3210731121,19301353.806422487,11996533.750453364,16660186.245942112,0,7725025.4497661572,4681365.4225582909,4728179.0767838741,9550921.7351034228,46624416.270196557,30852501.662933517,3280108.0715329321,54663001.012096301,0,74348969.776585937,23893055.287293755,5171139.8228928605,55710413.025299095,10550159.466666017,51502361.796441279,34080355.961162336,3623279.9495551554,60381960.359336667,0,82127517.016745761,26392797.514017843,5712155.4619624317,61538954.843541957]
[3017,{"$f":"NPV(#REF!,$G3026:$CJ3026)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,2918922.1107686758,0,0,0,0,0,2201613.0545840608,4494754.1783513753,4539701.7201348888,0,0,5846574.0274458714,18896127.256705053,3578454.0992385196,3614238.6402309034,0,0,0,0,0,0,0,0,0,14638682.551222272,13440972.160667721,1357538.1882274395,24680044.261974853,8308948.2348648664,18182748.387295954,16951916.1887713,17121435.35065902,47554786.686455436,13099182.150905449,2940038.660536556,0,17994800.625680044,0,160232533.05787155,12360040.719625851,17165006.549380403,30174600.047899175,11142742.024287328,48232154.762272306,17861974.64696151,3280108.0715329321,61288819.31659282,26768305.95016595,66392260.207189396,8533234.0311763417,253484944.36606276,19150454.477446564,12308519.37777702,53278305.306663401,19730732.398567673,3623279.9495551554,67700985.857438087,29568863.012329713,73338359.580919281,9425999.1121492293,280005078.00538117,21154015.727467548]
[3036,{"$f":"NPV(#REF!,$G3045:$CJ3045)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2801254.656706661,0,972974.03692289197,0,4055376.2904469669,0,0,0,15411291.382088427,0,0,0,0,0,10629071.581896592,0,3614238.6402309034,0,0,0,8775646.1849495284,13928204.159255609,1278862.3818952877,2583302.0114284819,0,3952839.5727872909,7984735.9370303294,0,0,1371113.5701097141,5539298.8232432446,0,18364575.871168908,28535725.584431704,7205270.7100690054,29109293.668678779,54818769.186199978,1484719.5235709606,0,9087374.3159684241,13767372.088692158,20085066.169392008,3120910.2817055276,44129671.383316159,20693663.759390753,25723815.873211894,4871447.6309895022,6560216.1430658642,245009332.77248058,6692076.4875414874,10138495.878625354,46079463.76835224,20684559.291571442,230852707.47251377,22858678.844443034,28415096.163553808,5381108.8359730002,7246559.8991103107,270642729.91271871,7392215.7530824281,11199206.865919875,50900395.205605835,22848621.847849727,255005008.38521928]
[3055,{"$f":"NPV(#REF!,$G3064:$CJ3064)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,953161.06574998295,0,1986397.7045288715,0,0,11620739.516367633,1078390.4635898953,16512097.909380458,0,3404776.2901011663,2292549.368668119,0,19878351.69331596,3543023.860632197,16699452.463113092,0,4867174.7021776186,6144808.0614992445,0,7521982.4442424532,1266200.3781141462,1278862.3818952877,7749906.0342854457,0,14493745.100220069,26615786.456767768,1344097.2160667721,10860305.505819516,2742227.1402194281,19387545.881351355,6993364.7643445982,24015214.600759342,34242870.70131804,12969487.278124209,5821858.7337357551,8820115.9816096667,2969439.0471419212,34490034.532553419,10601936.70196316,7648540.049273422,12360040.719625851,14044096.267674875,66194507.074974239,25469124.626942463,1607738.4920757434,22733422.277951013,13120432.286131728,78335707.001297101,10038114.73131223,15207743.817938032,20479761.674823217,242891701.25038445,33078057.733771335,28133758.577776045,1775943.510222113,25111841.234540671,14493119.798220621,86531355.16336222,11088323.62962364,16798810.298879813,22622397.869158149,268303547.27994299,36538754.438353032]
[3073,{"$f":"NPV(#REF!,$G3082:$CJ3082)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,2633587.3002101532,0,1829474.5612930981,0,0,0,0,0,2069836.873505153,2112861.7302486603,0,0,2247377.0891756876,0,1146274.6843340595,4630949.7247096002,0,0,5964090.1653975332,7228477.2804618068,0,0,0,0,2532400.7562282924,1278862.3818952877,0,15654810.189256594,1317613.1909290971,7984735.9370303294,8064583.2964006318,0,6855567.85054857,19387545.881351355,79927997.6441973,53681067.931109123,27108939.305210114,4323162.4260414029,1455464.6834339388,16170212.632951058,22270792.853564411,7497833.5940333521,6058249.5439789491,12237664.078837475,42165026.449276075,21846371.971938692,7880298.4613064574,17510023.181022946,176882042.7521978,1623815.8769965009,32801080.715329319,88756776.381467834,10038114.73131223,76038719.089690149,156331478.07458901,5171139.8228928605,43523760.176014915,19341959.022221033,195387818.01200831,1793702.9453243336,36232799.495551549,98042698.97114405,11088323.62962364,83994051.494399071,172687209.57942763,5712155.4619624317,48077308.471517153]
[3079,{"$f":"NPV(#REF!,$G3088:$CJ3088)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1056430.8651243302,0,5504032.6364601525,0,0,0,11577374.311774001,3507944.4164675223,0,4771272.1323180264,1204746.2134103014,1216793.6755444047,2457923.2245996976,0,1253663.7407070755,45583213.612109266,0,7749906.0342854457,5218270.0630855318,14493745.100220069,7984735.9370303294,2688194.4321335442,0,4113340.7103291419,11078597.646486489,16784075.434427034,1412659.6823976084,5707145.1168863401,100873789.94096607,197814960.97866422,10290135.311877945,19301353.806422487,180660464.55267656,22718435.78992106,10707956.068982789,29355096.709111396,12483641.12682211,28369074.460703246,28652765.205310274,32154769.841514867,8119079.3849825049,0,16564545.761241302,11711133.853197603,6758997.2524169032,10239880.837411609,22408272.565869063,27855206.512649547,31650478.39999805,35518870.204442263,8968514.7266216688,0,18297563.745253537,12936377.567894248,7466137.9106132509,11311198.934579074,24752673.668503873,30769477.421770979]
[3104,{"$f":"NPV(#REF!,$G3113:$CJ3113)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,896110.20254942647,0,933751.55223555362,1906322.1314999659,972974.03692289197,0,0,0,0,0,0,0,1134925.4300337222,0,3473212.2935321997,9354518.4439133927,0,9542544.2646360528,0,0,2457923.2245996976,17377517.197919864,1253663.7407070755,2532400.7562282924,71616293.386136115,1291651.0057142409,3913702.5473141484,46116461.682518393,6653946.6141919419,0,10860305.505819516,2742227.1402194281,18002721.175540544,16784075.434427034,5650638.7295904336,14267862.792215852,4323162.4260414029,7277323.4171696948,4410057.9908048334,16331914.759280568,19494367.344486713,10601936.70196316,0,69525229.047895417,12483641.12682211,50433910.152361326,30244585.494494174,0,4871447.6309895022,247264876.77146244,13251636.608993042,26768305.95016595,82797716.342107058,44372816.962116972,13789706.194380963,41782809.768974319,33408838.311109051,0,5381108.8359730002,273134253.71883249,14638050.996202828,29568863.012329713,91460189.405012324,49015195.383175991,15232414.565233152,46154216.132656462]
[3123,{"$f":"NPV(#REF!,$G3132:$CJ3132)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4517124.2606157279,1792220.4050988529,914737.28064654907,933751.55223555362,0,7783792.2953831358,0,0,2069836.873505153,2112861.7302486603,1078390.4635898953,3302419.5818760912,0,2269850.8600674444,5731373.4216702972,2315474.8623548001,5846574.0274458714,0,3578454.0992385196,3614238.6402309034,17035111.457621664,4915846.4491993953,3723753.6852685418,0,1266200.3781141462,3836587.1456858627,6458255.0285712052,3913702.5473141484,2635226.3818581942,5323157.2913535535,1344097.2160667721,8145229.1293646367,0,0,9790710.6700824369,21189895.235964131,7133931.396107926,15851595.562151812,5821858.7337357551,32768479.232175812,116024290.09152803,10496967.031646693,19689311.017931584,0,15450050.899532314,15604551.408527639,17336656.614874206,46162788.38633322,3215476.9841514868,9742895.2619790044,41001350.894161649,34785546.098606735,21749248.584509831,8448746.5655211285,8533234.0311763417,1723713.2742976204,31844053.535865173,50992437.422219083,3551887.020444226,10762217.671946,45290999.369439438,38424883.86503242,24024701.19751789,9332672.3882665634,9425999.1121492293,1904051.820654144,35175646.09849558]
[3142,{"$f":"NPV(#REF!,$G3151:$CJ3151)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14297415.986249745,7783792.2953831358,0,2027688.1452234834,0,2112861.7302486603,0,1100806.5272920304,8989508.3567027505,0,0,0,3507944.4164675223,9448063.6283525266,3578454.0992385196,2409492.4268206027,12167936.755444048,4915846.4491993953,13653763.512651322,7521982.4442424532,3798601.1343424385,11509761.43705759,1291651.0057142409,2609135.0315427659,5270452.7637163885,9315525.2598687187,1344097.2160667721,0,4113340.7103291419,1384824.7058108111,9790710.6700824369,79314617.938241646,0,43231624.260414034,20376505.568075143,22050289.95402417,122395502.69173172,7497833.5940333521,10601936.70196316,35183284.226657741,38850071.759108834,4681365.4225582909,45705731.075577453,67088212.699590154,3215476.9841514868,32476317.53993002,1640054.0357664661,53006546.435972169,48517554.534675784,11828245.191729579,150963058.97282121,32750552.211654786,13927603.256324774,74107124.102260262,3551887.020444226,35874058.906486675,1811639.9747775777,58552203.984811313,53593564.209847607,13065741.343573188,166757135.06113476,36176984.592428736,15384738.710885489]
[3154,{"$f":"NPV(#REF!,$G3163:$CJ3163)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11649432.633142544,0,0,14297415.986249745,0,1986397.7045288715,4055376.2904469669,0,4225723.4604973206,3235171.3907696856,3302419.5818760912,0,0,4585098.7373362379,1157737.4311774001,7015888.8329350445,3543023.860632197,2385636.0661590132,0,0,0,2482502.4568456947,0,7597202.2686848771,3836587.1456858627,14208161.062856652,5218270.0630855318,1317613.1909290971,9315525.2598687187,8064583.2964006318,9502767.317592077,24680044.261974853,30466143.527837846,13986729.528689196,21189895.235964131,68485741.402636081,10087378.994096607,8732788.1006036326,11760154.642146224,5938878.0942838425,52484835.158233464,0,6118832.0394187374,24720081.439251702,10923185.985969346,17336656.614874206,52761830.096952811,0,32476317.53993002,0,26503273.217986085,223062827.70848981,3379498.6262084516,25599702.093529027,13789706.194380963,53969462.618258499,58281884.902280889,0,35874058.906486675,0,29276101.992405657,246400134.8435854,3733068.9553066255,28277997.33644769,15232414.565233152,59615862.504681267]
[3185,{"$f":"NPV(#REF!,$G3194:$CJ3194)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,3511449.7336135381,0,914737.28064654907,0,2859483.1972499485,0,0,4055376.2904469669,1034918.4367525765,0,1078390.4635898953,1100806.5272920304,0,1134925.4300337222,3438824.0530021782,0,1169314.8054891741,9448063.6283525266,2385636.0661590132,0,2433587.3510888093,23350270.633697126,4965004.9136913894,0,7597202.2686848771,3836587.1456858627,1291651.0057142409,6522837.5788569143,3952839.5727872909,13307893.228383884,8064583.2964006318,9502767.317592077,6855567.85054857,2769649.4116216223,16784075.434427034,5650638.7295904336,14267862.792215852,1441054.142013801,4366394.0503018163,1470019.330268278,0,14995667.188066704,18174748.631936848,21415912.137965579,9270030.5397193879,79583212.183490962,139381650.60377994,39795507.229597598,16077384.920757433,27604869.908940513,29520972.643796388,23190364.065737821,238850747.81948587,11828245.191729579,8533234.0311763417,73148847.930100828,45771656.792180218,43958997.777775072,17759435.102221131,30492950.070513669,32609519.545996398,25616589.243354946,263839820.71241617,13065741.343573188,9425999.1121492293,80801835.871928975,50560384.809370324]
[3204,{"$f":"NPV(#REF!,$G3213:$CJ3213)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1867503.1044711072,953161.06574998295,972974.03692289197,0,4055376.2904469669,0,1056430.8651243302,0,3302419.5818760912,0,0,5731373.4216702972,0,9354518.4439133927,0,1192818.0330795066,1204746.2134103014,12167936.755444048,0,4965004.9136913894,0,7597202.2686848771,5115449.5275811506,1291651.0057142409,5218270.0630855318,2635226.3818581942,1330789.3228383884,0,12217843.694046957,21937817.121755425,6924123.5290540559,11189383.622951357,14126596.823976085,1426786.279221585,15851595.562151812,173467986.52324986,1470019.330268278,2969439.0471419212,28491767.657326736,19689311.017931584,0,23175076.349298473,73341391.620079905,39401492.306532286,28652765.205310274,17685123.412833177,349985253.92765892,6560216.1430658642,64601728.468841076,5019057.3656561151,21966741.070354935,8533234.0311763417,82738237.166285768,15668553.663365372,31650478.39999805,19535378.612443246,386601455.05615062,7246559.8991103107,71360498.606488779,5544161.8148118202,24264948.209493063,9425999.1121492293,91394487.391398907,17307831.049746174]
[3210,{"$f":"NPV(#REF!,$G3219:$CJ3219)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,7168881.6203954117,0,1867503.1044711072,0,1945948.0738457839,0,4055376.2904469669,1034918.4367525765,11620739.516367633,1078390.4635898953,15411291.382088427,0,9079403.4402697776,0,2315474.8623548001,0,0,9542544.2646360528,4818984.8536412055,8517555.7288108319,3686884.836899546,1241251.2284228473,0,10129603.024913169,0,5166604.0228569638,3913702.5473141484,2635226.3818581942,6653946.6141919419,2688194.4321335442,8145229.1293646367,19195589.981535997,0,20980094.293033794,5650638.7295904336,2853572.55844317,15851595.562151812,1455464.6834339388,4410057.9908048334,19301353.806422487,14995667.188066704,7572811.929973687,32123868.20694837,13905045.809579084,17165006.549380403,11032417.84582904,38203686.940413691,0,30852501.662933517,6560216.1430658642,9938727.4567447808,6692076.4875414874,71707526.644545481,215848341.58476934,32750552.211654786,20891404.88448716,42200637.866664067,0,34080355.961162336,7246559.8991103107,10978538.24715212,7392215.7530824281,79209720.490078405,238430853.84785154,36176984.592428736,23077108.066328231]
[3229,{"$f":"NPV(#REF!,$G3238:$CJ3238)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,0,972974.03692289197,0,0,1034918.4367525765,7395016.0558703113,3235171.3907696856,0,1123688.5445878438,0,0,0,0,0,0,4818984.8536412055,0,2457923.2245996976,0,1253663.7407070755,2532400.7562282924,0,2583302.0114284819,0,14493745.100220069,7984735.9370303294,1344097.2160667721,1357538.1882274395,0,22157195.292972978,6993364.7643445982,4237979.047192825,12841076.512994265,5764216.5680552041,0,14700193.30268278,11877756.188567685,11996533.750453364,18174748.631936848,12237664.078837475,32445106.889017858,23406827.11279146,18912716.307135496,51170009.807768904,0,22733422.277951013,223110204.61857754,6625818.3044965211,20076229.46262446,23656490.383459158,18773114.868587952,8618566.3714881018,13927603.256324774,56523524.991169885,0,25111841.234540671,246452468.4267019,7319025.4981014142,22176647.259247281,26131482.687146377,20737198.046728306,9520259.1032707207,15384738.710885489]
[3253,{"$f":"NPV(#REF!,$G3262:$CJ3262)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,0,0,0,2859483.1972499485,2918922.1107686758,0,5069220.3630587086,5174592.1837628828,0,1078390.4635898953,4403226.1091681216,3371065.6337635312,0,0,0,2338629.6109783482,0,8349726.2315565459,0,7300762.0532664275,4915846.4491993953,1241251.2284228473,0,1266200.3781141462,0,7749906.0342854457,5218270.0630855318,17128971.482078262,65596188.490668073,5376388.8642670885,0,4113340.7103291419,0,18182748.387295954,5650638.7295904336,15694649.071437437,4323162.4260414029,10188252.784037571,5880077.3210731121,114539570.56795709,29991334.376133408,7572811.929973687,7648540.049273422,12360040.719625851,17165006.549380403,18912716.307135496,19101843.470206846,14469646.42868169,27604869.908940513,29520972.643796388,13251636.608993042,0,98005460.160045102,5119940.4187058043,32750552.211654786,41782809.768974319,21100318.933332033,15983491.591999019,30492950.070513669,32609519.545996398,14638050.996202828,0,108258999.70389214,5655599.4672895372,36176984.592428736,46154216.132656462]
[3272,{"$f":"NPV(#REF!,$G3281:$CJ3281)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,1755724.866806769,2688330.6076482791,914737.28064654907,0,0,0,993198.85226443573,0,0,0,10783904.635898953,2201613.0545840608,17979016.713405501,7944478.0102360556,0,5788687.1558870003,0,2362015.9070881316,8349726.2315565459,20480685.627975121,7300762.0532664275,4915846.4491993953,12412512.284228474,1253663.7407070755,5064801.5124565847,3836587.1456858627,2583302.0114284819,5218270.0630855318,0,7984735.9370303294,8064583.2964006318,1357538.1882274395,4113340.7103291419,11078597.646486489,12588056.575820277,8475958.09438565,15694649.071437437,11528433.136110408,5821858.7337357551,5880077.3210731121,11877756.188567685,10496967.031646693,6058249.5439789491,4589124.0295640528,16995055.989485547,23634021.068163563,31521193.84522583,4775460.8675517114,0,24357238.154947516,0,16564545.761241302,40152458.925248921,11828245.191729579,13653174.449882146,91356803.537773877,10445702.44224358,5275079.7333330084,0,26905544.179865006,0,18297563.745253537,44353294.518494561,13065741.343573188,15081598.579438766,100914746.49466965,11538554.033164116]
[3291,{"$f":"NPV(#REF!,$G3300:$CJ3300)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,6272771.4178459849,0,0,0,2918922.1107686758,1986397.7045288715,1013844.0726117417,1034918.4367525765,1056430.8651243302,0,0,25844836.525520407,1134925.4300337222,5731373.4216702972,5788687.1558870003,0,0,3578454.0992385196,6023731.0670515066,15818317.78207726,2457923.2245996976,0,0,5064801.5124565847,5115449.5275811506,15499812.068570891,0,0,3992367.9685151647,0,103568202.96144101,13711135.70109714,0,15385402.481558116,15539256.506373694,12841076.512994265,12969487.278124209,24742899.618376959,5880077.3210731121,10393036.664996725,5998266.8752266821,6058249.5439789491,52010072.335059263,0,3120910.2817055276,17336656.614874206,30244585.494494174,1607738.4920757434,1623815.8769965009,21320702.464964058,24846818.641861957,111880758.07248998,73643294.455712005,27306348.899764292,25855699.114464309,24373305.698568355,33408838.311109051,1775943.510222113,1793702.9453243336,23551319.672108509,27446345.617880303,123585960.77465068,81348012.443951756,30163197.158877533,28560777.309812166,26923292.744049605]
[3316,{"$f":"NPV(#REF!,$G3325:$CJ3325)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953161.06574998295,0,6952391.9658510499,0,1034918.4367525765,0,2156780.9271797906,0,0,11349254.300337221,5731373.4216702972,1157737.4311774001,4677259.2219566964,0,9542544.2646360528,0,1216793.6755444047,0,17377517.197919864,0,5064801.5124565847,8952036.6732670143,1291651.0057142409,2609135.0315427659,25034650.627652843,3992367.9685151647,5376388.8642670885,2715076.3764548791,17824476.41142628,16617896.469729733,6993364.7643445982,24015214.600759342,5707145.1168863401,4323162.4260414029,26198364.301810898,13230173.972414501,19301353.806422487,25492634.219713397,15145623.859947374,4589124.0295640528,12360040.719625851,3120910.2817055276,6304238.7690451657,31836405.783678081,9646430.9524544589,11366711.138975507,42641404.929928117,29816182.370234344,3346038.2437707437,50692479.393126778,5119940.4187058043,18960846.017273825,12186652.849284178,35167198.222220056,10655661.061332678,12555920.617270336,47102639.344217017,32935614.741456363,3696107.8765412141,55996034.329599388,5655599.4672895372,20944570.027195588,13461646.372024802]
[3335,{"$f":"NPV(#REF!,$G3344:$CJ3344)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7168881.6203954117,1829474.5612930981,0,0,0,0,4055376.2904469669,0,10564308.651243303,0,0,0,9079403.4402697776,10316472.159006536,0,10523833.249402568,3543023.860632197,17892270.496192601,3614238.6402309034,13384730.430988451,0,0,5014654.9628283018,7597202.2686848771,76731742.91371727,3874953.0171427228,0,3952839.5727872909,7984735.9370303294,14785069.376734493,9502767.317592077,4113340.7103291419,15233071.763918923,15385402.481558116,15539256.506373694,68485741.402636081,17292649.704165611,2910929.3668678775,11760154.642146224,10393036.664996725,20993934.063293386,7572811.929973687,0,4635015.2698596939,4681365.4225582909,9456358.1535677481,4775460.8675517114,3215476.9841514868,144077891.88072288,42641404.929928117,41411364.403103255,21749248.584509831,27035989.009667613,22186408.481058486,5171139.8228928605,225122910.04228669,5275079.7333330084,3551887.020444226,159151627.15404981,47102639.344217017,45743909.363133833,24024701.19751789,29864551.642453004,24507597.691587996,5712155.4619624317,248675747.36966622]
[3352,{"$f":"NPV(#REF!,$G3361:$CJ3361)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,1755724.866806769,3584440.8101977059,0,0,953161.06574998295,0,0,1013844.0726117417,6209510.6205154583,2112861.7302486603,1078390.4635898953,0,0,0,5731373.4216702972,2315474.8623548001,5846574.0274458714,8267055.6748084603,0,0,12167936.755444048,4915846.4491993953,0,8775646.1849495284,10129603.024913169,8952036.6732670143,0,2609135.0315427659,3952839.5727872909,6653946.6141919419,2688194.4321335442,8145229.1293646367,98919803.879288629,1384824.7058108111,16784075.434427034,2825319.3647952168,29962511.863653287,5764216.5680552041,29109293.668678779,4410057.9908048334,7423597.6178548029,4498700.1564200111,39378622.035863169,0,4635015.2698596939,1560455.1408527638,7880298.4613064574,23877304.337758563,45016677.778120816,9742895.2619790044,11480378.250365261,34785546.098606735,82221519.643713325,3379498.6262084516,32426289.318470094,0,198501707.72757253,26375398.666665044,49726418.286219165,10762217.671946,12681479.823443042,38424883.86503242,90823709.783377737,3733068.9553066255,35818796.626167074,0,219269378.28778496]
[3378,{"$f":"NPV(#REF!,$G3387:$CJ3387)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4480551.0127471322,0,0,953161.06574998295,0,993198.85226443573,2027688.1452234834,9314265.9307731893,2112861.7302486603,4313561.8543595811,0,5618442.7229392193,0,1146274.6843340595,4630949.7247096002,22216981.304294307,3543023.860632197,5964090.1653975332,0,10951143.079899643,3686884.836899546,11171261.055805627,0,1266200.3781141462,0,5166604.0228569638,1304567.515771383,2635226.3818581942,6653946.6141919419,9408680.512467403,6787690.9411371984,21937817.121755425,0,12588056.575820277,53681067.931109123,5707145.1168863401,7205270.7100690054,50941263.920187861,5880077.3210731121,22270792.853564411,16495233.906873375,7572811.929973687,0,1545005.0899532314,63326981.455616407,9456358.1535677481,38203686.940413691,33762508.333590612,4871447.6309895022,47561567.037227511,29816182.370234344,20076229.46262446,69525740.335316658,103392723.10624962,13789706.194380963,30103103.128824573,42200637.866664067,37294813.714664377,5381108.8359730002,52537559.268549748,32935614.741456363,22176647.259247281,76799671.059984997,114209889.5496776,15232414.565233152,33252553.75963489]
[3397,{"$f":"NPV(#REF!,$G3406:$CJ3406)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,0,0,953161.06574998295,0,993198.85226443573,1013844.0726117417,5174592.1837628828,0,2156780.9271797906,0,0,0,2292549.368668119,0,5846574.0274458714,0,0,0,0,3686884.836899546,1241251.2284228473,0,3798601.1343424385,3836587.1456858627,14208161.062856652,0,2635226.3818581942,7984735.9370303294,10752777.728534177,8145229.1293646367,4113340.7103291419,6924123.5290540559,1398672.9528689196,1412659.6823976084,8560717.6753295101,5764216.5680552041,55943381.682785481,0,5938878.0942838425,4498700.1564200111,16660186.245942112,7648540.049273422,40170132.338784017,4681365.4225582909,18912716.307135496,68448272.434907869,45016677.778120816,48714476.309895031,42641404.929928117,8282272.8806206509,30114344.193936694,16897493.131042257,0,13789706.194380963,10445702.44224358,75609476.177773118,49726418.286219165,53811088.359730013,47102639.344217017,9148781.8726267684,33264970.888870925,18665344.776533127,0,15232414.565233152,11538554.033164116]
[3403,{"$f":"NPV(#REF!,$G3412:$CJ3412)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,877862.43340338452,0,0,0,0,0,0,4055376.2904469669,1034918.4367525765,0,1078390.4635898953,0,10113196.901290594,0,5731373.4216702972,0,4677259.2219566964,3543023.860632197,0,0,3650381.0266332137,0,2482502.4568456947,0,1266200.3781141462,6394311.9094764385,2583302.0114284819,5218270.0630855318,7905679.1455745818,5323157.2913535535,1344097.2160667721,1357538.1882274395,21937817.121755425,1384824.7058108111,6993364.7643445982,2825319.3647952168,28535725.584431704,14410541.420138011,20376505.568075143,29400386.605365559,19301353.806422487,7497833.5940333521,7572811.929973687,29064452.187238999,13905045.809579084,205585495.77535945,33097253.537487119,17510023.181022946,16077384.920757433,1623815.8769965009,44281458.965694577,16564545.761241302,60715853.730552308,25346239.696563389,54612697.799528584,13789706.194380963,17409504.070405968,19341959.022221033,17759435.102221131,1793702.9453243336,48914279.318994589,18297563.745253537,67068075.393998519,27998017.164799694,60326394.317755066,15232414.565233152,19230923.388606861]
[3425,{"$f":"NPV(#REF!,$G3434:$CJ3434)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,5394986.6940191118,0,0,0,3812644.2629999318,0,993198.85226443573,0,6209510.6205154583,0,0,15411291.382088427,1123688.5445878438,0,4585098.7373362379,0,3507944.4164675223,4724031.8141762633,1192818.0330795066,25299670.481616326,0,1228961.6122998488,0,3760991.2221212266,1266200.3781141462,10230899.055162301,24541369.108570579,30005052.862741806,46116461.682518393,5323157.2913535535,1344097.2160667721,2715076.3764548791,9597794.9907679986,0,2797345.9057378392,15539256.506373694,41792267.059872568,4323162.4260414029,5821858.7337357551,51450676.559389725,17816634.282851525,10496967.031646693,45436871.57984212,7648540.049273422,0,3120910.2817055276,113935229.63264702,15918202.89183904,45016677.778120816,349985253.92765892,223110204.61857754,33129091.522482604,5019057.3656561151,8448746.5655211285,25599702.093529027,36197978.760250024,50994508.013302006,17583599.111110028,49726418.286219165,386601455.05615062,246452468.4267019,36595127.490507074,5544161.8148118202,9332672.3882665634,28277997.33644769,39985088.233737029,56329661.825952373]
[3440,{"$f":"NPV(#REF!,$G3449:$CJ3449)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,914737.28064654907,0,0,0,1986397.7045288715,0,7244429.0572680356,4225723.4604973206,1078390.4635898953,0,1123688.5445878438,3404776.2901011663,5731373.4216702972,11577374.311774001,5846574.0274458714,0,0,0,0,1228961.6122998488,0,5014654.9628283018,13928204.159255609,1278862.3818952877,5166604.0228569638,5218270.0630855318,3952839.5727872909,7984735.9370303294,5376388.8642670885,8145229.1293646367,0,6924123.5290540559,0,16951916.1887713,68485741.402636081,14410541.420138011,1455464.6834339388,5880077.3210731121,16331914.759280568,180660464.55267656,7572811.929973687,6118832.0394187374,1545005.0899532314,1560455.1408527638,7880298.4613064574,52761830.096952811,4823215.4762272295,162412704.40975478,3280108.0715329321,8282272.8806206509,48517554.534675784,42243732.827605642,8533234.0311763417,27579412.388761926,24626778.803130709,58281884.902280889,5327830.5306663392,179404666.73888502,3623279.9495551554,9148781.8726267684,53593564.209847607,46663361.941332817,9425999.1121492293,30464829.130466305,27203284.743545849]
[3465,{"$f":"NPV(#REF!,$G3474:$CJ3474)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,3439944.9968918557,0,0,0,0,3812644.2629999318,0,0,1013844.0726117417,0,3169292.5953729902,1078390.4635898953,0,0,0,0,2315474.8623548001,1169314.8054891741,17715119.303160988,0,0,0,29495078.695196368,4965004.9136913894,46385558.4061618,1266200.3781141462,8952036.6732670143,6458255.0285712052,5218270.0630855318,2635226.3818581942,11977103.905545495,1344097.2160667721,39368607.458595753,2742227.1402194281,19387545.881351355,18182748.387295954,1412659.6823976084,8560717.6753295101,47554786.686455436,7277323.4171696948,1470019.330268278,8908317.1414257623,8997400.3128400221,6058249.5439789491,4589124.0295640528,29355096.709111396,32769557.957908038,9456358.1535677481,15918202.89183904,33762508.333590612,39207999.988933071,42641404.929928117,13492807.570719905,38479439.803363554,13517994.504833806,10239880.837411609,74872561.204398438,31337107.326730743,17583599.111110028,37294813.714664377,43310024.280897729,47102639.344217017,14904453.776533019,42505240.580223963,14932275.821226502,11311198.934579074,82705887.692583114,34615662.099492349]
[3484,{"$f":"NPV(#REF!,$G3493:$CJ3493)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,953161.06574998295,0,2979596.556793307,5069220.3630587086,0,2112861.7302486603,0,2201613.0545840608,0,0,20632944.318013072,3473212.2935321997,0,7086047.721264394,3578454.0992385196,6023731.0670515066,9734349.4043552373,2457923.2245996976,6206256.142114237,1253663.7407070755,8863402.6467990242,0,0,3913702.5473141484,0,1330789.3228383884,10752777.728534177,5430152.7529097581,9597794.9907679986,19387545.881351355,16784075.434427034,5650638.7295904336,14267862.792215852,5764216.5680552041,54487916.999351539,2940038.660536556,2969439.0471419212,28491767.657326736,172497646.02325726,7648540.049273422,4635015.2698596939,35890468.23961357,4728179.0767838741,65264631.856540062,49839893.25434804,27604869.908940513,107319861.71608362,56319455.588220425,113310194.52304524,13517994.504833806,215848341.58476934,1723713.2742976204,226863860.44932732,72092756.355551109,55054248.816885501,30492950.070513669,118547893.74765685,62211716.733862013,125164947.90480329,14932275.821226502,238430853.84785154,1904051.820654144,250598839.70852691]
[3509,{"$f":"NPV(#REF!,$G3518:$CJ3518)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,877862.43340338452,3584440.8101977059,1829474.5612930981,0,3812644.2629999318,1945948.0738457839,0,0,7244429.0572680356,2112861.7302486603,0,0,0,0,0,10419636.8805966,0,7086047.721264394,0,0,0,3686884.836899546,12412512.284228474,6268318.703535378,2532400.7562282924,1278862.3818952877,2583302.0114284819,3913702.5473141484,1317613.1909290971,2661578.6456767768,6720486.0803338606,1357538.1882274395,17824476.41142628,8308948.2348648664,15385402.481558116,5650638.7295904336,2853572.55844317,8646324.8520828057,0,2940038.660536556,5938878.0942838425,20993934.063293386,46951433.965836853,52010072.335059263,23175076.349298473,14044096.267674875,7880298.4613064574,19101843.470206846,45016677.778120816,144077891.88072288,44281458.965694577,4969363.7283723904,119515105.6678891,98005460.160045102,22186408.481058486,6894853.0971904816,43523760.176014915,21100318.933332033,49726418.286219165,159151627.15404981,48914279.318994589,5489269.1235760599,132019030.04160841,108258999.70389214,24507597.691587996,7616207.2826165762,48077308.471517153]
[3524,{"$f":"NPV(#REF!,$G3533:$CJ3533)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7317898.2451723926,0,0,0,1986397.7045288715,1013844.0726117417,1034918.4367525765,0,4313561.8543595811,0,0,1134925.4300337222,2292549.368668119,3473212.2935321997,8185203.6384242186,3543023.860632197,0,3614238.6402309034,0,0,3723753.6852685418,1253663.7407070755,1266200.3781141462,8952036.6732670143,2583302.0114284819,14350242.673485212,0,0,5376388.8642670885,1357538.1882274395,20566703.551645711,6924123.5290540559,0,38141811.424735427,2853572.55844317,0,80686281.301162452,8820115.9816096667,20786073.329993449,4498700.1564200111,9087374.3159684241,21415912.137965579,35760061.579202369,3120910.2817055276,23640895.383919373,20693663.759390753,28939292.85736338,3247631.7539930018,6560216.1430658642,29816182.370234344,38479439.803363554,3379498.6262084516,15359821.256117415,6894853.0971904816,64922111.269626781,22858678.844443034,31966983.183998037,3587405.8906486672,7246559.8991103107,32935614.741456363,42505240.580223963,3733068.9553066255,16966798.401868615,7616207.2826165762,71714400.536837861]
[3546,{"$f":"NPV(#REF!,$G3555:$CJ3555)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,0,0,0,0,0,0,0,3169292.5953729902,0,0,0,10214328.8703035,3438824.0530021782,0,3507944.4164675223,0,3578454.0992385196,3614238.6402309034,15818317.78207726,2457923.2245996976,2482502.4568456947,6268318.703535378,3798601.1343424385,0,3874953.0171427228,2609135.0315427659,27669877.009511039,22623418.488252599,4032291.6482003159,8145229.1293646367,0,23542019.99878379,6993364.7643445982,22602554.918361735,0,1441054.142013801,1455464.6834339388,10290135.311877945,0,0,15145623.859947374,21415912.137965579,15450050.899532314,63326981.455616407,149296940.54718173,17510023.181022946,14469646.42868169,22733422.277951013,44281458.965694577,39754909.826979123,71939822.241070986,11828245.191729579,25599702.093529027,1723713.2742976204,24373305.698568355,19341959.022221033,15983491.591999019,25111841.234540671,48914279.318994589,43914152.988608479,79466319.3456361,13065741.343573188,28277997.33644769,1904051.820654144,26923292.744049605]
[3552,{"$f":"NPV(#REF!,$G3561:$CJ3561)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,1792220.4050988529,1829474.5612930981,0,0,0,1986397.7045288715,1013844.0726117417,9314265.9307731893,0,3235171.3907696856,0,0,0,5731373.4216702972,0,0,0,2385636.0661590132,4818984.8536412055,0,3686884.836899546,6206256.142114237,1253663.7407070755,0,0,1291651.0057142409,5218270.0630855318,23908874.897898089,2661578.6456767768,14785069.376734493,6787690.9411371984,16453362.841316568,18002721.175540544,6993364.7643445982,53681067.931109123,2853572.55844317,0,40753011.136150286,22050289.95402417,0,14995667.188066704,7572811.929973687,4589124.0295640528,12360040.719625851,20285916.831085928,23640895.383919373,23877304.337758563,6430953.9683029735,27604869.908940513,42641404.929928117,9938727.4567447808,21749248.584509831,30415487.635876063,22186408.481058486,37921692.034547649,3481900.8140811934,26375398.666665044,7103774.040888452,30492950.070513669,47102639.344217017,10978538.24715212,24024701.19751789,33597620.597759627,24507597.691587996,41889140.054391176,3846184.6777213723]
[3571,{"$f":"NPV(#REF!,$G3580:$CJ3580)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,953161.06574998295,972974.03692289197,0,0,2069836.873505153,2112861.7302486603,0,2201613.0545840608,25844836.525520407,0,3438824.0530021782,10419636.8805966,3507944.4164675223,18896127.256705053,0,0,0,0,1241251.2284228473,0,45583213.612109266,2557724.7637905753,7749906.0342854457,2609135.0315427659,19764197.863936458,23954207.811090991,5376388.8642670885,10860305.505819516,16453362.841316568,6924123.5290540559,20980094.293033794,21189895.235964131,5707145.1168863401,5764216.5680552041,1455464.6834339388,5880077.3210731121,5938878.0942838425,19494367.344486713,37864059.649868436,4589124.0295640528,38625127.248830788,7802275.7042638194,4728179.0767838741,14326382.602655137,0,16238158.76996501,42641404.929928117,67914637.621089339,113310194.52304524,42243732.827605642,56319344.605763853,36448942.230123378,57451363.432339698,15825239.199999025,0,17937029.453243338,47102639.344217017,75020011.355539486,125164947.90480329,46663361.941332817,62211594.140184917,40262308.035229094,63462047.182402648]
[3590,{"$f":"NPV(#REF!,$G3599:$CJ3599)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,2859483.1972499485,0,0,2027688.1452234834,0,3169292.5953729902,1078390.4635898953,2201613.0545840608,6742131.2675270624,7944478.0102360556,0,0,1169314.8054891741,10629071.581896592,5964090.1653975332,0,0,4915846.4491993953,0,7521982.4442424532,0,2557724.7637905753,5166604.0228569638,13045675.157713829,0,9315525.2598687187,0,0,116171674.04603949,22157195.292972978,18182748.387295954,24015214.600759342,2853572.55844317,5764216.5680552041,27653828.985244837,7350096.6513413899,32663829.518561136,14995667.188066704,10601936.70196316,4589124.0295640528,23175076.349298473,0,9456358.1535677481,9550921.7351034228,29173371.016777221,1623815.8769965009,3280108.0715329321,69571092.197213471,52107175.449795328,15207743.817938032,51696361.553124808,10342279.645785721,68910958.292852119,10550159.466666017,32225551.097962093,1793702.9453243336,3623279.9495551554,76849767.730064839,57558738.894527465,16798810.298879813,57104944.774838798,11424310.923924863,76120569.213573202]
[3605,{"$f":"NPV(#REF!,$G3614:$CJ3614)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,0,0,993198.85226443573,1013844.0726117417,0,0,0,0,0,0,0,0,0,0,20277906.562351611,28913909.121847227,4867174.7021776186,0,0,5014654.9628283018,10129603.024913169,0,1291651.0057142409,5218270.0630855318,0,25284997.133929376,0,0,0,0,4196018.8586067585,0,27108939.305210114,8646324.8520828057,20376505.568075143,11760154.642146224,4454158.5707128812,16495233.906873375,6058249.5439789491,4589124.0295640528,12360040.719625851,21846371.971938692,7880298.4613064574,38203686.940413691,6430953.9683029735,119247815.84377757,14760486.321898194,229377728.70218748,11711133.853197603,333780571.04211414,214141694.77853408,32750552.211654786,43523760.176014915,42200637.866664067,7103774.040888452,131723775.78799747,16304759.772998199,253375714.2010051,12936377.567894248,368701403.80550563,236545654.02542171,36176984.592428736,48077308.471517153]
[3633,{"$f":"NPV(#REF!,$G3642:$CJ3642)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,0,0,0,953161.06574998295,7783792.2953831358,0,0,0,0,3235171.3907696856,2201613.0545840608,5618442.7229392193,2269850.8600674444,0,10419636.8805966,0,4724031.8141762633,0,3614238.6402309034,17035111.457621664,0,0,1253663.7407070755,11395803.403027317,0,1291651.0057142409,6522837.5788569143,3952839.5727872909,3992367.9685151647,9408680.512467403,19005534.635184154,126168722.69958596,30466143.527837846,12588056.575820277,15539256.506373694,11414290.23377268,10087378.994096607,20376505.568075143,7350096.6513413899,31395277.247966688,32990467.81374675,150632235.97506383,70366568.453315482,16995055.989485547,4681365.4225582909,52468901.63447427,305056228.2135489,9646430.9524544589,24357238.154947516,42641404.929928117,8282272.8806206509,21749248.584509831,13517994.504833806,10239880.837411609,62053677.874714337,61693683.560117669,336971859.17917597,10655661.061332678,26905544.179865006,47102639.344217017,9148781.8726267684,24024701.19751789,14932275.821226502,11311198.934579074,68545865.543549195,68148207.85862349]
[3658,{"$f":"NPV(#REF!,$G3667:$CJ3667)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,933751.55223555362,0,972974.03692289197,993198.85226443573,4055376.2904469669,0,0,0,0,5618442.7229392193,0,2292549.368668119,5788687.1558870003,2338629.6109783482,0,0,0,0,2457923.2245996976,0,3760991.2221212266,48115614.368337557,1278862.3818952877,0,14350242.673485212,2635226.3818581942,10646314.582707107,1344097.2160667721,0,12340022.130987426,66673208.978591092,9790710.6700824369,0,21401794.188323777,11528433.136110408,5821858.7337357551,49980657.229121447,17816634.282851525,17994800.625680044,7572811.929973687,7648540.049273422,29355096.709111396,23634021.068163563,36249372.922009706,20693663.759390753,56504925.382055864,21109606.400954511,44281458.965694577,255189231.19097537,77202462.278057218,27035989.009667613,29012995.705999557,62053677.874714337,17409504.070405968,22858678.844443034,62416590.771728083,23318138.289216336,48914279.318994589,281887670.94022661,85279547.968565926,29864551.642453004,32048396.98130738,68545865.543549195,19230923.388606861]
[3677,{"$f":"NPV(#REF!,$G3686:$CJ3686)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1829474.5612930981,933751.55223555362,0,972974.03692289197,1986397.7045288715,0,0,3169292.5953729902,0,2201613.0545840608,1123688.5445878438,7944478.0102360556,2292549.368668119,2315474.8623548001,2338629.6109783482,0,0,3614238.6402309034,0,0,11171261.055805627,2507327.4814141509,0,8952036.6732670143,0,3913702.5473141484,17128971.482078262,21292629.165414214,4032291.6482003159,1357538.1882274395,1371113.5701097141,2769649.4116216223,0,8475958.09438565,5707145.1168863401,4323162.4260414029,71741585.296471059,54818769.186199978,23971679.630103584,32990467.81374675,158425560.11974809,32123868.20694837,23175076.349298473,4681365.4225582909,15990062.817543143,17510023.181022946,1607738.4920757434,21109606.400954511,75442485.645257428,61288819.31659282,15057172.096968347,13517994.504833806,8533234.0311763417,5171139.8228928605,24626778.803130709,19341959.022221033,1775943.510222113,23318138.289216336,83335438.839768574,67700985.857438087,16632485.444435462,14932275.821226502,9425999.1121492293,5712155.4619624317,27203284.743545849]
[3696,{"$f":"NPV(#REF!,$G3705:$CJ3705)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,0,0,0,0,0,0,0,0,0,1078390.4635898953,0,0,0,0,2315474.8623548001,7015888.8329350445,3543023.860632197,17892270.496192601,3614238.6402309034,14601524.106532855,1228961.6122998488,4965004.9136913894,10029309.925656604,5064801.5124565847,2557724.7637905753,7749906.0342854457,1304567.515771383,15811358.291149164,7984735.9370303294,96774999.556807593,0,10968908.560877712,0,16784075.434427034,24015214.600759342,5707145.1168863401,7205270.7100690054,4366394.0503018163,10290135.311877945,17816634.282851525,0,13631061.473952636,0,3090010.1799064628,9362730.8451165818,33326719.432421759,25469124.626942463,3215476.9841514868,3247631.7539930018,3280108.0715329321,56319455.588220425,11711133.853197603,15207743.817938032,27306348.899764292,6894853.0971904816,40041859.361933723,28133758.577776045,3551887.020444226,3587405.8906486672,3623279.9495551554,62211716.733862013,12936377.567894248,16798810.298879813,30163197.158877533,7616207.2826165762,44231123.793795779]
[3701,{"$f":"NPV(#REF!,$G3710:$CJ3710)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,2744211.8419396468,0,0,2918922.1107686758,3972795.4090577429,1013844.0726117417,0,8451446.9209946413,1078390.4635898953,0,0,0,0,10419636.8805966,5846574.0274458714,10629071.581896592,3578454.0992385196,28913909.121847227,3650381.0266332137,0,0,0,8863402.6467990242,76731742.91371727,14208161.062856652,5218270.0630855318,3952839.5727872909,64265399.167829685,13440972.160667721,6787690.9411371984,17824476.41142628,2769649.4116216223,4196018.8586067585,16951916.1887713,4280358.8376647551,14410541.420138011,24742899.618376959,5880077.3210731121,31395277.247966688,22493500.782100059,6058249.5439789491,0,4635015.2698596939,18725461.690233164,120468934.29664445,12734562.313471232,1607738.4920757434,44315866.560921475,1640054.0357664661,29816182.370234344,8365095.6094268598,6758997.2524169032,8533234.0311763417,46540258.406035744,15668553.663365372,14066879.288888022,1775943.510222113,48952286.709964402,1811639.9747775777,32935614.741456363,9240269.6913530361,7466137.9106132509,9425999.1121492293,51409399.157661885,17307831.049746174]
[3720,{"$f":"NPV(#REF!,$G3729:$CJ3729)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,859986.24922296393,0,0,0,2801254.656706661,0,2918922.1107686758,0,5069220.3630587086,0,0,0,0,2247377.0891756876,0,1146274.6843340595,11577374.311774001,0,0,0,4818984.8536412055,8517555.7288108319,1228961.6122998488,0,0,5064801.5124565847,1278862.3818952877,6458255.0285712052,5218270.0630855318,3952839.5727872909,5323157.2913535535,2688194.4321335442,0,8226681.4206582839,16617896.469729733,8392037.7172135171,2825319.3647952168,14267862.792215852,8646324.8520828057,8732788.1006036326,36964510.239852011,14847195.235709606,8997400.3128400221,6058249.5439789491,6118832.0394187374,16995055.989485547,31209102.817055278,123850519.57611929,11142742.024287328,6430953.9683029735,35723949.29392302,18040594.393431127,245009332.77248058,10038114.73131223,3379498.6262084516,5119940.4187058043,17237132.742976204,24373305.698568355,12308519.37777702,7103774.040888452,39461464.797135346,19928039.722553354,270642729.91271871,11088323.62962364,3733068.9553066255,5655599.4672895372,19040518.206541441,26923292.744049605]
[3745,{"$f":"NPV(#REF!,$G3754:$CJ3754)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,877862.43340338452,896110.20254942647,0,0,3812644.2629999318,2918922.1107686758,6952391.9658510499,2027688.1452234834,0,0,0,3302419.5818760912,0,4539701.7201348888,5731373.4216702972,4630949.7247096002,5846574.0274458714,0,10735362.29771556,0,8517555.7288108319,0,0,7521982.4442424532,5064801.5124565847,0,14208161.062856652,3913702.5473141484,2635226.3818581942,1330789.3228383884,13440972.160667721,2715076.3764548791,1371113.5701097141,11078597.646486489,1398672.9528689196,0,34242870.70131804,4323162.4260414029,8732788.1006036326,51450676.559389725,25456399.153674547,11996533.750453364,13631061.473952636,4589124.0295640528,171750115.97701076,12483641.12682211,3152119.3845225829,4775460.8675517114,4823215.4762272295,45703263.496919073,6560216.1430658642,19877454.913489562,10038114.73131223,3379498.6262084516,213893216.09554833,32750552.211654786,63434633.967158258,5275079.7333330084,5327830.5306663392,50484836.062195055,7246559.8991103107,21957076.49430424,11088323.62962364,3733068.9553066255,236271178.97450265,36176984.592428736,70071300.197484165]
[3764,{"$f":"NPV(#REF!,$G3773:$CJ3773)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1792220.4050988529,914737.28064654907,3735006.2089422145,2859483.1972499485,0,2979596.556793307,4055376.2904469669,0,2112861.7302486603,0,0,0,0,2292549.368668119,5788687.1558870003,1169314.8054891741,10629071.581896592,0,0,0,0,0,10029309.925656604,13928204.159255609,0,15499812.068570891,3913702.5473141484,0,3992367.9685151647,47043402.562337019,118698773.36005099,21937817.121755425,6924123.5290540559,22378767.245902713,5650638.7295904336,5707145.1168863401,17292649.704165611,27653828.985244837,5880077.3210731121,23755512.37713537,2999133.437613341,36349497.263873696,0,4635015.2698596939,207145950.9162122,9456358.1535677481,15918202.89183904,22508338.889060408,25981054.031944014,11480378.250365261,23190364.065737821,45415098.962253839,13517994.504833806,8533234.0311763417,29303125.663059544,24626778.803130709,17583599.111110028,24863209.143109582,28699247.125189338,12681479.823443042,25616589.243354946,50166523.141445041,14932275.821226502,9425999.1121492293,32368880.951120447,27203284.743545849]
[3777,{"$f":"NPV(#REF!,$G3786:$CJ3786)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,933751.55223555362,0,1945948.0738457839,0,1013844.0726117417,9314265.9307731893,1056430.8651243302,0,0,0,7944478.0102360556,4585098.7373362379,0,2338629.6109783482,15353103.396072853,0,0,12167936.755444048,0,8688758.5989599321,6268318.703535378,2532400.7562282924,1278862.3818952877,5166604.0228569638,13045675.157713829,14493745.100220069,0,1344097.2160667721,13575381.882274397,10968908.560877712,5539298.8232432446,11189383.622951357,7063298.4119880423,5707145.1168863401,5764216.5680552041,17465576.201207265,4410057.9908048334,7423597.6178548029,11996533.750453364,16660186.245942112,160232533.05787155,20085066.169392008,1560455.1408527638,7880298.4613064574,42979147.807965405,24116077.381136153,4871447.6309895022,44281458.965694577,13492807.570719905,23422267.706395205,38864234.201397188,8533234.0311763417,8618566.3714881018,47005660.990096107,47475717.599997073,26639152.653331701,5381108.8359730002,48914279.318994589,14904453.776533019,25872755.135788497,42930292.98602619,9425999.1121492293,9520259.1032707207,51923493.149238519]
[3807,{"$f":"NPV(#REF!,$G3816:$CJ3816)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,2688330.6076482791,914737.28064654907,0,0,2918922.1107686758,1986397.7045288715,4055376.2904469669,5174592.1837628828,0,11862295.099488849,0,0,0,5731373.4216702972,1157737.4311774001,3507944.4164675223,0,0,3614238.6402309034,2433587.3510888093,8602731.2860989422,0,6268318.703535378,7597202.2686848771,2557724.7637905753,15499812.068570891,5218270.0630855318,3952839.5727872909,13307893.228383884,96774999.556807593,4072614.5646823184,6855567.85054857,6924123.5290540559,8392037.7172135171,11301277.459180867,14267862.792215852,8646324.8520828057,1455464.6834339388,16170212.632951058,19301353.806422487,13496100.469260035,10601936.70196316,7648540.049273422,33990111.978971094,7802275.7042638194,3152119.3845225829,9550921.7351034228,3215476.9841514868,9742895.2619790044,0,16564545.761241302,214210566.75632796,13517994.504833806,13653174.449882146,82738237.166285768,40041859.361933723,10550159.466666017,3551887.020444226,10762217.671946,0,18297563.745253537,236621731.53591377,14932275.821226502,15081598.579438766,91394487.391398907,44231123.793795779]
[3826,{"$f":"NPV(#REF!,$G3835:$CJ3835)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,0,0,0,0,0,2979596.556793307,0,2069836.873505153,0,2156780.9271797906,2201613.0545840608,1123688.5445878438,0,0,5788687.1558870003,4677259.2219566964,1181007.9535440658,8349726.2315565459,0,0,3686884.836899546,13653763.512651322,0,0,0,2583302.0114284819,5218270.0630855318,18446584.673007358,6653946.6141919419,0,0,12340022.130987426,6924123.5290540559,2797345.9057378392,15539256.506373694,0,7205270.7100690054,8732788.1006036326,34024471.579315461,16331914.759280568,14995667.188066704,16660186.245942112,4589124.0295640528,20085066.169392008,81143667.324343711,31521193.84522583,7959101.4459195202,32154769.841514867,22733422.277951013,32801080.715329319,19877454.913489562,11711133.853197603,38864234.201397188,22186408.481058486,5171139.8228928605,10445702.44224358,8791799.5555550139,35518870.204442263,25111841.234540671,36232799.495551549,21957076.49430424,12936377.567894248,42930292.98602619,24507597.691587996,5712155.4619624317,11538554.033164116]
[3845,{"$f":"NPV(#REF!,$G3854:$CJ3854)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,1684948.1666172193,0,0,0,2744211.8419396468,2801254.656706661,0,0,1986397.7045288715,0,0,0,0,2201613.0545840608,1123688.5445878438,0,10316472.159006536,3473212.2935321997,0,0,1192818.0330795066,0,0,0,2482502.4568456947,1253663.7407070755,0,2557724.7637905753,6458255.0285712052,3913702.5473141484,0,10646314.582707107,5376388.8642670885,0,10968908.560877712,0,12588056.575820277,12713937.141578477,5707145.1168863401,0,24742899.618376959,13230173.972414501,7423597.6178548029,0,12116499.087957898,12237664.078837475,183015040.62727401,35890468.23961357,17336656.614874206,3183640.5783678079,12861907.936605947,42219212.801909022,13120432.286131728,121403525.98048748,43498497.169019662,8448746.5655211285,156331478.07458901,253484944.36606276,33078057.733771335,3516719.8222220056,14207548.081776904,46636276.578432672,14493119.798220621,134105020.90098053,48049402.395035781,9332672.3882665634,172687209.57942763,280005078.00538117,36538754.438353032]
[3851,{"$f":"NPV(#REF!,$G3860:$CJ3860)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3735006.2089422145,0,0,2979596.556793307,0,0,3169292.5953729902,1078390.4635898953,5504032.6364601525,0,3404776.2901011663,1146274.6843340595,0,2338629.6109783482,16534111.349616921,0,0,1216793.6755444047,4915846.4491993953,0,3760991.2221212266,0,6394311.9094764385,14208161.062856652,3913702.5473141484,5270452.7637163885,22623418.488252599,18817361.024934806,6787690.9411371984,8226681.4206582839,8308948.2348648664,18182748.387295954,29665853.330349777,7133931.396107926,0,26198364.301810898,4410057.9908048334,31395277.247966688,14995667.188066704,150632235.97506383,7648540.049273422,13905045.809579084,4681365.4225582909,20488775.99939679,25469124.626942463,46624416.270196557,9742895.2619790044,18040594.393431127,29816182.370234344,21749248.584509831,27035989.009667613,25599702.093529027,0,10445702.44224358,28133758.577776045,51502361.796441279,10762217.671946,19928039.722553354,32935614.741456363,24024701.19751789,29864551.642453004,28277997.33644769,0,11538554.033164116]
[3876,{"$f":"NPV(#REF!,$G3885:$CJ3885)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3041532.2178352252,0,0,3235171.3907696856,0,1123688.5445878438,9079403.4402697776,0,10419636.8805966,0,7086047.721264394,17892270.496192601,30294059.965797044,0,0,0,0,48115614.368337557,11509761.43705759,0,3913702.5473141484,17128971.482078262,14638682.551222272,4032291.6482003159,4072614.5646823184,4113340.7103291419,19387545.881351355,16784075.434427034,0,8560717.6753295101,0,197814960.97866422,13230173.972414501,7423597.6178548029,49922359.571615919,18174748.631936848,9178248.0591281056,72840183.738062665,3120910.2817055276,55162089.229145199,20693663.759390753,25723815.873211894,24357238.154947516,36081188.786862254,245009332.77248058,8365095.6094268598,328465304.60479581,8533234.0311763417,13789706.194380963,24373305.698568355,22858678.844443034,28415096.163553808,26905544.179865006,39856079.445106708,270642729.91271871,9240269.6913530361,362830042.89638829,9425999.1121492293,15232414.565233152,26923292.744049605]
[3894,{"$f":"NPV(#REF!,$G3903:$CJ3903)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,8424740.8330860976,0,0,0,0,0,0,0,0,4055376.2904469669,2069836.873505153,0,0,0,4494754.1783513753,0,2292549.368668119,1157737.4311774001,4677259.2219566964,0,9542544.2646360528,6023731.0670515066,3650381.0266332137,0,0,8775646.1849495284,0,0,6458255.0285712052,0,6588065.9546454856,23954207.811090991,99658887.383107617,0,0,18002721.175540544,6993364.7643445982,2825319.3647952168,14267862.792215852,0,7277323.4171696948,10504162.295018902,31395277.247966688,180660464.55267656,18174748.631936848,0,38625127.248830788,84264577.60604924,18912716.307135496,19101843.470206846,30547031.349439122,1623815.8769965009,6560216.1430658642,19877454.913489562,31787363.315822061,15207743.817938032,25599702.093529027,12065992.920083342,24626778.803130709,21100318.933332033,33742926.694220148,1793702.9453243336,7246559.8991103107,21957076.49430424,35113024.827141531,16798810.298879813,28277997.33644769,13328362.744579008,27203284.743545849]
[3913,{"$f":"NPV(#REF!,$G3922:$CJ3922)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6272771.4178459849,914737.28064654907,0,0,1945948.0738457839,1986397.7045288715,0,1034918.4367525765,1056430.8651243302,1078390.4635898953,0,3371065.6337635312,4539701.7201348888,0,1157737.4311774001,7015888.8329350445,10629071.581896592,0,4818984.8536412055,1216793.6755444047,4915846.4491993953,0,11465500.42827216,5064801.5124565847,0,15687869.573888354,5218270.0630855318,0,10646314.582707107,8064583.2964006318,20363072.823411595,8226681.4206582839,12463422.3522973,20980094.293033794,2825319.3647952168,14267862.792215852,0,4366394.0503018163,14700193.30268278,20786073.329993449,7497833.5940333521,7572811.929973687,32123868.20694837,0,1560455.1408527638,7880298.4613064574,12734562.313471232,16077384.920757433,119247815.84377757,32801080.715329319,21533909.489613693,23422267.706395205,23656490.383459158,13653174.449882146,48263971.680333368,17409504.070405968,14066879.288888022,17759435.102221131,131723775.78799747,36232799.495551549,23786832.868829593,25872755.135788497,26131482.687146377,15081598.579438766,53313450.978316031,19230923.388606861]
[3932,{"$f":"NPV(#REF!,$G3941:$CJ3941)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,877862.43340338452,3584440.8101977059,0,933751.55223555362,0,0,993198.85226443573,0,1034918.4367525765,0,0,7705645.6910442133,0,0,1146274.6843340595,0,0,0,1192818.0330795066,1204746.2134103014,3650381.0266332137,0,0,0,10129603.024913169,0,5166604.0228569638,0,0,13307893.228383884,6720486.0803338606,0,1371113.5701097141,19387545.881351355,8392037.7172135171,12713937.141578477,1426786.279221585,15851595.562151812,45119405.186452098,20580270.623755891,14847195.235709606,19494367.344486713,19689311.017931584,56599196.364623323,1545005.0899532314,20285916.831085928,17336656.614874206,313247090.21329904,16077384.920757433,8119079.3849825049,9840324.2145987954,29816182.370234344,40152458.925248921,69525740.335316658,15359821.256117415,242891701.25038445,57451363.432339698,346019666.57028979,17759435.102221131,8968514.7266216688,10869839.848665465,32935614.741456363,44353294.518494561,76799671.059984997,16966798.401868615,268303547.27994299,63462047.182402648]
[3957,{"$f":"NPV(#REF!,$G3966:$CJ3966)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,6403160.964525843,933751.55223555362,0,0,0,5069220.3630587086,0,1056430.8651243302,0,3302419.5818760912,0,0,0,10419636.8805966,0,0,9542544.2646360528,0,1216793.6755444047,27037155.470596675,13653763.512651322,0,45583213.612109266,3836587.1456858627,3874953.0171427228,0,1317613.1909290971,5323157.2913535535,2688194.4321335442,2715076.3764548791,4113340.7103291419,2769649.4116216223,11189383.622951357,22602554.918361735,0,1441054.142013801,173467986.52324986,0,22270792.853564411,7497833.5940333521,0,7648540.049273422,23175076.349298473,0,11032417.84582904,0,67759094.826586068,29228685.785937015,6560216.1430658642,121403525.98048748,11711133.853197603,52382228.706230998,15359821.256117415,51711398.228928618,53969462.618258499,0,74848195.343282878,32286653.015838005,7246559.8991103107,134105020.90098053,12936377.567894248,57862568.80725269,16966798.401868615,57121554.619624332,59615862.504681267]
[3975,{"$f":"NPV(#REF!,$G3984:$CJ3984)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,0,0,0,2859483.1972499485,2918922.1107686758,0,1013844.0726117417,0,0,0,0,0,0,1146274.6843340595,0,0,0,3578454.0992385196,0,8517555.7288108319,0,0,0,0,11509761.43705759,0,10436540.126171064,0,14638682.551222272,1344097.2160667721,0,0,0,19581421.340164874,24015214.600759342,0,5764216.5680552041,4366394.0503018163,7350096.6513413899,35633268.565703049,5998266.8752266821,16660186.245942112,10707956.068982789,21630071.259345241,24967282.253644221,11032417.84582904,20693663.759390753,6430953.9683029735,39207999.988933071,0,13492807.570719905,8365095.6094268598,13517994.504833806,215848341.58476934,60329964.600416712,20891404.88448716,22858678.844443034,7103774.040888452,43310024.280897729,0,14904453.776533019,9240269.6913530361,14932275.821226502,238430853.84785154,66641813.722895041,23077108.066328231]
[3981,{"$f":"NPV(#REF!,$G3990:$CJ3990)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,0,5488423.6838792935,0,953161.06574998295,0,0,1013844.0726117417,7244429.0572680356,0,6470342.7815393712,5504032.6364601525,0,0,0,10419636.8805966,1169314.8054891741,0,0,21685431.841385424,3650381.0266332137,2457923.2245996976,0,11465500.42827216,1266200.3781141462,1278862.3818952877,2583302.0114284819,6522837.5788569143,7905679.1455745818,5323157.2913535535,9408680.512467403,17647996.446956713,4113340.7103291419,18002721.175540544,13986729.528689196,12713937.141578477,5707145.1168863401,44672678.40242783,0,34024471.579315461,22270792.853564411,17994800.625680044,1514562.3859947373,0,10815035.62967262,1560455.1408527638,40977551.99879358,46162788.38633322,45016677.778120816,27604869.908940513,42641404.929928117,23190364.065737821,20076229.46262446,13517994.504833806,23893055.287293755,5171139.8228928605,24373305.698568355,50992437.422219083,49726418.286219165,30492950.070513669,47102639.344217017,25616589.243354946,22176647.259247281,14932275.821226502,26392797.514017843,5712155.4619624317,26923292.744049605]
[4000,{"$f":"NPV(#REF!,$G4009:$CJ4009)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4573686.4032327449,0,0,972974.03692289197,0,1013844.0726117417,0,0,0,2201613.0545840608,3371065.6337635312,0,4585098.7373362379,10419636.8805966,0,17715119.303160988,7156908.1984770391,3614238.6402309034,0,3686884.836899546,1241251.2284228473,0,0,0,15499812.068570891,2609135.0315427659,0,5323157.2913535535,8064583.2964006318,16290458.258729273,5484454.2804388562,19387545.881351355,0,4237979.047192825,5707145.1168863401,17292649.704165611,17465576.201207265,1470019.330268278,5938878.0942838425,32990467.81374675,19689311.017931584,4589124.0295640528,13905045.809579084,4681365.4225582909,17336656.614874206,55713710.121436641,32154769.841514867,14614342.892968507,32801080.715329319,29816182.370234344,46844535.41279041,5069247.9393126769,22186408.481058486,48263971.680333368,55710413.025299095,61542596.888885096,35518870.204442263,16143326.507919002,36232799.495551549,32935614.741456363,51745510.271576993,5599603.4329599375,24507597.691587996,53313450.978316031,61538954.843541957]
[4019,{"$f":"NPV(#REF!,$G4028:$CJ4028)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,1755724.866806769,0,0,933751.55223555362,0,0,0,4055376.2904469669,0,2112861.7302486603,0,14470756.420756463,2247377.0891756876,9079403.4402697776,4585098.7373362379,1157737.4311774001,0,7086047.721264394,14313816.396954078,21685431.841385424,4867174.7021776186,0,1241251.2284228473,0,0,1278862.3818952877,7749906.0342854457,1304567.515771383,7905679.1455745818,5323157.2913535535,96970692.950974062,0,1371113.5701097141,5539298.8232432446,16784075.434427034,50855748.566313908,28535725.584431704,44672678.40242783,8732788.1006036326,5880077.3210731121,25456399.153674547,14995667.188066704,22718435.78992106,29064452.187238999,23175076.349298473,15604551.408527639,104478871.4791145,42979147.807965405,9646430.9524544589,4871447.6309895022,6560216.1430658642,19877454.913489562,23422267.706395205,3379498.6262084516,51944840.236167721,49987684.954630993,5222851.2211217899,47475717.599997073,10655661.061332678,5381108.8359730002,7246559.8991103107,21957076.49430424,25872755.135788497,3733068.9553066255,57379419.825821035,55217502.798970185,5769277.0165820578]
[4052,{"$f":"NPV(#REF!,$G4061:$CJ4061)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,1755724.866806769,0,1829474.5612930981,933751.55223555362,953161.06574998295,1945948.0738457839,1986397.7045288715,0,1034918.4367525765,0,0,0,0,4539701.7201348888,9170197.4746724758,11577374.311774001,1169314.8054891741,3543023.860632197,0,1204746.2134103014,17035111.457621664,1228961.6122998488,4965004.9136913894,0,45583213.612109266,0,7749906.0342854457,2609135.0315427659,0,7984735.9370303294,21505555.457068354,13575381.882274397,8226681.4206582839,23542019.99878379,1398672.9528689196,1412659.6823976084,5707145.1168863401,0,1455464.6834339388,23520309.284292448,25456399.153674547,25492634.219713397,22718435.78992106,0,12360040.719625851,3120910.2817055276,20488775.99939679,7959101.4459195202,28939292.85736338,159165072.65576178,34441134.751095787,4969363.7283723904,60715853.730552308,52382228.706230998,22186408.481058486,15513419.468678584,20891404.88448716,8791799.5555550139,31966983.183998037,175817260.84823635,38044439.470329128,5489269.1235760599,67068075.393998519,57862568.80725269,24507597.691587996,17136466.385887299,23077108.066328231]
[4062,{"$f":"NPV(#REF!,$G4071:$CJ4071)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,914737.28064654907,0,0,0,1986397.7045288715,1013844.0726117417,5174592.1837628828,2112861.7302486603,7548733.2451292668,5504032.6364601525,0,0,0,0,1169314.8054891741,0,5964090.1653975332,2409492.4268206027,7300762.0532664275,0,0,5014654.9628283018,1266200.3781141462,0,2583302.0114284819,2609135.0315427659,15811358.291149164,7984735.9370303294,5376388.8642670885,4072614.5646823184,1371113.5701097141,22157195.292972978,2797345.9057378392,7063298.4119880423,21401794.188323777,5764216.5680552041,8732788.1006036326,11760154.642146224,17816634.282851525,0,7572811.929973687,136618760.89934152,10815035.62967262,24967282.253644221,30174600.047899175,4775460.8675517114,17685123.412833177,38971581.047916017,14760486.321898194,8282272.8806206509,16730191.21885372,38864234.201397188,158038124.88082427,20684559.291571442,52228512.211217903,5275079.7333330084,19535378.612443246,43048870.687784001,16304759.772998199,9148781.8726267684,18480539.382706072,42930292.98602619,174572409.40185744,22848621.847849727,57692770.165820591]
[4081,{"$f":"NPV(#REF!,$G4090:$CJ4090)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,2633587.3002101532,0,914737.28064654907,0,0,4864870.18461446,3972795.4090577429,0,6209510.6205154583,2112861.7302486603,0,0,24721147.980932564,1134925.4300337222,0,3473212.2935321997,4677259.2219566964,1181007.9535440658,0,25299670.481616326,0,2457923.2245996976,11171261.055805627,1253663.7407070755,3798601.1343424385,12788623.818952877,6458255.0285712052,15654810.189256594,0,3992367.9685151647,8064583.2964006318,5430152.7529097581,1371113.5701097141,30466143.527837846,6993364.7643445982,0,5707145.1168863401,8646324.8520828057,2910929.3668678775,14700193.30268278,20786073.329993449,52484835.158233464,69669869.755757913,29064452.187238999,12360040.719625851,12483641.12682211,33097253.537487119,0,48232154.762272306,92793923.929799452,11480378.250365261,21533909.489613693,10038114.73131223,61323012.267857835,199991562.96260422,8618566.3714881018,20891404.88448716,0,53278305.306663401,102502221.47658069,12681479.823443042,23786832.868829593,11088323.62962364,67738756.14793849,220915105.34406057,9520259.1032707207,23077108.066328231]
[4106,{"$f":"NPV(#REF!,$G4115:$CJ4115)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,0,933751.55223555362,0,972974.03692289197,0,4055376.2904469669,1034918.4367525765,5282154.3256216515,0,2201613.0545840608,0,7944478.0102360556,0,10419636.8805966,22216981.304294307,0,7156908.1984770391,4818984.8536412055,1216793.6755444047,0,0,11465500.42827216,3798601.1343424385,8952036.6732670143,7749906.0342854457,6522837.5788569143,0,10646314.582707107,5376388.8642670885,16290458.258729273,0,12463422.3522973,50555865.633949988,16951916.1887713,70120260.163072988,12969487.278124209,7277323.4171696948,5880077.3210731121,5938878.0942838425,8997400.3128400221,16660186.245942112,12237664.078837475,0,9362730.8451165818,20488775.99939679,25469124.626942463,17685123.412833177,47090660.432898529,27880918.608029921,9938727.4567447808,60715853.730552308,25346239.696563389,156331478.07458901,6894853.0971904816,10445702.44224358,28133758.577776045,19535378.612443246,52017385.414405674,30797879.571218815,10978538.24715212,67068075.393998519,27998017.164799694,172687209.57942763,7616207.2826165762,11538554.033164116]
[4125,{"$f":"NPV(#REF!,$G4134:$CJ4134)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7168881.6203954117,0,0,0,0,993198.85226443573,0,0,2112861.7302486603,1078390.4635898953,5504032.6364601525,1123688.5445878438,0,0,6946424.5870643994,4677259.2219566964,0,3578454.0992385196,0,1216793.6755444047,4915846.4491993953,0,8775646.1849495284,12662003.781141464,5115449.5275811506,2583302.0114284819,3913702.5473141484,1317613.1909290971,9315525.2598687187,0,8145229.1293646367,16453362.841316568,22157195.292972978,9790710.6700824369,16951916.1887713,14267862.792215852,0,2910929.3668678775,5880077.3210731121,5938878.0942838425,34490034.532553419,19689311.017931584,4589124.0295640528,1545005.0899532314,17165006.549380403,18912716.307135496,41387327.518781506,28939292.85736338,25981054.031944014,6560216.1430658642,31472636.946358472,46844535.41279041,73643294.455712005,48034589.257630423,8618566.3714881018,52228512.211217903,45717357.688886069,31966983.183998037,28699247.125189338,7246559.8991103107,34765371.115981713,51745510.271576993,81348012.443951756,53060070.079017922,9520259.1032707207,57692770.165820591]
[4133,{"$f":"NPV(#REF!,$G4142:$CJ4142)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4517124.2606157279,0,0,933751.55223555362,0,0,0,0,1034918.4367525765,0,0,2201613.0545840608,24721147.980932564,1134925.4300337222,2292549.368668119,0,2338629.6109783482,16534111.349616921,3578454.0992385196,3614238.6402309034,3650381.0266332137,3686884.836899546,2482502.4568456947,0,11395803.403027317,14067486.200848166,0,0,0,3992367.9685151647,17473263.808868036,0,5484454.2804388562,26311669.410405412,20980094.293033794,14126596.823976085,4280358.8376647551,10087378.994096607,27653828.985244837,14700193.30268278,35633268.565703049,0,13631061.473952636,10707956.068982789,1545005.0899532314,11150379.941345813,18912716.307135496,9550921.7351034228,32154769.841514867,8119079.3849825049,18040594.393431127,4969363.7283723904,10038114.73131223,15207743.817938032,49989714.746889539,69701421.381505579,15668553.663365372,10550159.466666017,35518870.204442263,8968514.7266216688,19928039.722553354,5489269.1235760599,11088323.62962364,16798810.298879813,55219744.952408947,76993732.230620682,17307831.049746174]
[4149,{"$f":"NPV(#REF!,$G4158:$CJ4158)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1986397.7045288715,0,2069836.873505153,2112861.7302486603,2156780.9271797906,1100806.5272920304,17979016.713405501,4539701.7201348888,2292549.368668119,0,3507944.4164675223,4724031.8141762633,0,4818984.8536412055,10951143.079899643,0,1241251.2284228473,10211836.687565085,8863402.6467990242,3836587.1456858627,15499812.068570891,3913702.5473141484,0,7984735.9370303294,6720486.0803338606,39368607.458595753,0,30466143.527837846,13986729.528689196,21189895.235964131,1426786.279221585,14410541.420138011,17465576.201207265,4410057.9908048334,1484719.5235709606,180660464.55267656,34834934.877878956,0,4635015.2698596939,15604551.408527639,17336656.614874206,19101843.470206846,6430953.9683029735,144077891.88072288,91843026.002922088,9938727.4567447808,26768305.95016595,64210473.897960573,101686076.30001435,12065992.920083342,57451363.432339698,21100318.933332033,7103774.040888452,159151627.15404981,101451838.58754434,10978538.24715212,29568863.012329713,70928310.150825873,112324689.72724774,13328362.744579008,63462047.182402648]
[4168,{"$f":"NPV(#REF!,$G4177:$CJ4177)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,914737.28064654907,0,0,972974.03692289197,6952391.9658510499,0,6209510.6205154583,4225723.4604973206,3235171.3907696856,2201613.0545840608,0,0,0,6946424.5870643994,5846574.0274458714,0,0,2409492.4268206027,7300762.0532664275,4915846.4491993953,0,1253663.7407070755,0,6394311.9094764385,0,9131972.6103996802,18446584.673007358,9315525.2598687187,47043402.562337019,39368607.458595753,4113340.7103291419,12463422.3522973,19581421.340164874,15539256.506373694,4280358.8376647551,0,80686281.301162452,5880077.3210731121,8908317.1414257623,19494367.344486713,10601936.70196316,0,12360040.719625851,12483641.12682211,15760596.922612915,30244585.494494174,17685123.412833177,47090660.432898529,3280108.0715329321,71227546.773337603,25095286.828280579,333780571.04211414,0,86185663.714881018,24626778.803130709,33408838.311109051,19535378.612443246,52017385.414405674,3623279.9495551554,78679524.104590192,27720809.074059106,368701403.80550563,0,95202591.032707214,27203284.743545849]
[4193,{"$f":"NPV(#REF!,$G4202:$CJ4202)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2801254.656706661,0,0,2979596.556793307,2027688.1452234834,2069836.873505153,10564308.651243303,3235171.3907696856,4403226.1091681216,0,0,2292549.368668119,0,18709036.887826785,0,0,2409492.4268206027,8517555.7288108319,3686884.836899546,9930009.8273827787,52653877.109697171,1266200.3781141462,0,3874953.0171427228,9131972.6103996802,0,10646314.582707107,13440972.160667721,12217843.694046957,1371113.5701097141,0,9790710.6700824369,25427874.283156954,29962511.863653287,11528433.136110408,8732788.1006036326,5880077.3210731121,5938878.0942838425,53984401.87704014,10601936.70196316,143183027.61257818,24720081.439251702,10923185.985969346,31521193.84522583,68448272.434907869,163551978.4967103,12990527.015972007,29520972.643796388,29816182.370234344,60472271.059203491,27035989.009667613,22186408.481058486,248313804.54316986,10445702.44224358,75609476.177773118,180663134.10224378,14349623.562594669,32609519.545996398,32935614.741456363,66799008.58585985,29864551.642453004,24507597.691587996,274292922.54341871,11538554.033164116]
[4212,{"$f":"NPV(#REF!,$G4221:$CJ4221)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,7317898.2451723926,0,0,4864870.18461446,0,4055376.2904469669,0,0,3235171.3907696856,1100806.5272920304,8989508.3567027505,0,0,2315474.8623548001,0,0,9542544.2646360528,3614238.6402309034,0,2457923.2245996976,13653763.512651322,47639222.14686887,1266200.3781141462,12788623.818952877,1291651.0057142409,0,14493745.100220069,15969471.874060659,17473263.808868036,1357538.1882274395,13711135.70109714,9693772.9406756777,16784075.434427034,25427874.283156954,7133931.396107926,4323162.4260414029,24742899.618376959,22050289.95402417,13362475.712138645,29991334.376133408,10601936.70196316,29064452.187238999,12360040.719625851,79583212.183490962,120468934.29664445,23877304.337758563,4823215.4762272295,71447898.587846041,36081188.786862254,8282272.8806206509,23422267.706395205,71707526.644545481,6826587.224941073,8618566.3714881018,63434633.967158258,26375398.666665044,5327830.5306663392,78922929.594270691,39856079.445106708,9148781.8726267684,25872755.135788497,79209720.490078405,7540799.2897193832,9520259.1032707207,70071300.197484165]
[4228,{"$f":"NPV(#REF!,$G4237:$CJ4237)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,0,0,0,0,0,1056430.8651243302,0,0,0,0,1146274.6843340595,3473212.2935321997,2338629.6109783482,2362015.9070881316,0,22890178.054795723,7300762.0532664275,3686884.836899546,0,1253663.7407070755,0,1278862.3818952877,5166604.0228569638,3913702.5473141484,0,22623418.488252599,0,13575381.882274397,12340022.130987426,16617896.469729733,6993364.7643445982,18364575.871168908,70120260.163072988,2882108.2840276021,17465576.201207265,0,23971679.630103584,13496100.469260035,68155307.369763181,13767372.088692158,20085066.169392008,46813654.22558292,31521193.84522583,49346428.964701019,67759094.826586068,159165072.65576178,9840324.2145987954,21533909.489613693,26768305.95016595,10138495.878625354,22186408.481058486,49987684.954630993,10445702.44224358,54509157.244441085,74848195.343282878,175817260.84823635,10869839.848665465,23786832.868829593,29568863.012329713,11199206.865919875,24507597.691587996,55217502.798970185,11538554.033164116]
[4255,{"$f":"NPV(#REF!,$G4264:$CJ4264)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5159917.4953377834,0,896110.20254942647,0,0,0,4864870.18461446,0,4055376.2904469669,2069836.873505153,1056430.8651243302,2156780.9271797906,0,3371065.6337635312,4539701.7201348888,8023922.7903384157,9261899.4494192004,9354518.4439133927,0,0,6023731.0670515066,17035111.457621664,7373769.673799092,1241251.2284228473,1253663.7407070755,1266200.3781141462,0,3874953.0171427228,3913702.5473141484,0,7984735.9370303294,0,5430152.7529097581,8226681.4206582839,13848247.058108112,19581421.340164874,0,1426786.279221585,5764216.5680552041,26198364.301810898,0,5938878.0942838425,34490034.532553419,12116499.087957898,1529708.0098546844,42165026.449276075,205585495.77535945,17336656.614874206,15918202.89183904,30547031.349439122,122495447.59777057,6560216.1430658642,21533909.489613693,5019057.3656561151,15207743.817938032,22186408.481058486,12065992.920083342,29596156.919690143,17583599.111110028,33742926.694220148,135311181.67864615,7246559.8991103107,23786832.868829593,5544161.8148118202,16798810.298879813,24507597.691587996,13328362.744579008,32692569.760631662]
[4274,{"$f":"NPV(#REF!,$G4283:$CJ4283)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,953161.06574998295,4864870.18461446,0,0,0,1056430.8651243302,1078390.4635898953,7705645.6910442133,2247377.0891756876,0,0,4630949.7247096002,1169314.8054891741,3543023.860632197,8349726.2315565459,6023731.0670515066,1216793.6755444047,8602731.2860989422,0,10029309.925656604,48115614.368337557,0,7749906.0342854457,3913702.5473141484,0,7984735.9370303294,0,0,2742227.1402194281,22157195.292972978,0,1412659.6823976084,21401794.188323777,15851595.562151812,24742899.618376959,13658227.938692305,34364716.295108609,34490034.532553419,153661360.7470533,10707956.068982789,1545005.0899532314,4681365.4225582909,7880298.4613064574,12734562.313471232,38585723.809817836,25981054.031944014,34441134.751095787,13492807.570719905,10038114.73131223,38864234.201397188,213893216.09554833,22408272.565869063,40041859.361933723,14066879.288888022,42622644.245330714,28699247.125189338,38044439.470329128,14904453.776533019,11088323.62962364,42930292.98602619,236271178.97450265,24752673.668503873,44231123.793795779]
[4299,{"$f":"NPV(#REF!,$G4308:$CJ4308)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,6403160.964525843,0,0,0,2979596.556793307,0,0,0,0,5504032.6364601525,1123688.5445878438,6809552.5802023327,0,2315474.8623548001,1169314.8054891741,0,5964090.1653975332,22890178.054795723,0,0,6206256.142114237,1253663.7407070755,1266200.3781141462,0,7749906.0342854457,0,0,11977103.905545495,18817361.024934806,5430152.7529097581,0,6924123.5290540559,6993364.7643445982,33903832.3775426,7133931.396107926,4323162.4260414029,5821858.7337357551,4410057.9908048334,1484719.5235709606,13496100.469260035,0,0,171750115.97701076,14044096.267674875,11032417.84582904,30244585.494494174,32154769.841514867,29228685.785937015,0,64601728.468841076,71939822.241070986,5069247.9393126769,8533234.0311763417,5171139.8228928605,22632355.291527756,33408838.311109051,35518870.204442263,32286653.015838005,0,71360498.606488779,79466319.3456361,5599603.4329599375,9425999.1121492293,5712155.4619624317,25000200.405188918]
[4305,{"$f":"NPV(#REF!,$G4314:$CJ4314)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3369896.3332344387,5159917.4953377834,0,0,0,0,1906322.1314999659,4864870.18461446,993198.85226443573,0,2069836.873505153,20072186.437362272,0,0,1123688.5445878438,0,17194120.265010893,1157737.4311774001,1169314.8054891741,0,13120998.363874573,0,2433587.3510888093,0,13653763.512651322,0,0,3836587.1456858627,5166604.0228569638,10436540.126171064,23908874.897898089,2661578.6456767768,8064583.2964006318,36653531.082140863,12340022.130987426,30466143.527837846,2797345.9057378392,12713937.141578477,12841076.512994265,17292649.704165611,4366394.0503018163,0,34364716.295108609,180660464.55267656,18174748.631936848,6118832.0394187374,3090010.1799064628,18725461.690233164,30174600.047899175,4775460.8675517114,3215476.9841514868,119247815.84377757,42641404.929928117,24846818.641861957,33460382.437707439,15207743.817938032,23893055.287293755,73148847.930100828,34819008.140811935,5275079.7333330084,3551887.020444226,131723775.78799747,47102639.344217017,27446345.617880303,36961078.765412144,16798810.298879813,26392797.514017843,80801835.871928975,38461846.777213722]
[4336,{"$f":"NPV(#REF!,$G4345:$CJ4345)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,0,6403160.964525843,0,0,0,0,0,0,1056430.8651243302,2156780.9271797906,0,3371065.6337635312,0,8023922.7903384157,10419636.8805966,5846574.0274458714,0,0,7228477.2804618068,17035111.457621664,2457923.2245996976,0,0,2532400.7562282924,5115449.5275811506,19374765.085713618,14350242.673485212,1317613.1909290971,5323157.2913535535,8064583.2964006318,6787690.9411371984,10968908.560877712,22157195.292972978,6993364.7643445982,2825319.3647952168,41792267.059872568,0,13099182.150905449,24990328.614560723,19301353.806422487,14995667.188066704,13631061.473952636,10707956.068982789,6180020.3598129256,3120910.2817055276,7880298.4613064574,4775460.8675517114,11254169.444530204,40595396.92491252,32801080.715329319,29816182.370234344,33460382.437707439,13517994.504833806,103392723.10624962,17237132.742976204,28108679.617211897,5275079.7333330084,12431604.571554791,44842573.63310834,36232799.495551549,32935614.741456363,36961078.765412144,14932275.821226502,114209889.5496776,19040518.206541441,31049469.421267215]
[4342,{"$f":"NPV(#REF!,$G4351:$CJ4351)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,0,3584440.8101977059,6403160.964525843,3735006.2089422145,0,4864870.18461446,0,3041532.2178352252,0,0,2156780.9271797906,13369949.893464433,0,6809552.5802023327,0,1157737.4311774001,1169314.8054891741,17715119.303160988,0,3614238.6402309034,12167936.755444048,1228961.6122998488,0,8775646.1849495284,0,0,3874953.0171427228,2609135.0315427659,0,6653946.6141919419,0,6787690.9411371984,4113340.7103291419,6924123.5290540559,6993364.7643445982,4237979.047192825,1426786.279221585,17292649.704165611,26198364.301810898,1470019.330268278,5938878.0942838425,19494367.344486713,10601936.70196316,30594160.197093688,24720081.439251702,81143667.324343711,17336656.614874206,4775460.8675517114,14469646.42868169,19485790.523958009,41001350.894161649,24846818.641861957,35133401.559592806,38864234.201397188,10239880.837411609,0,12186652.849284178,5275079.7333330084,15983491.591999019,21524435.343892001,45290999.369439438,27446345.617880303,38809132.703682743,42930292.98602619,11311198.934579074,0,13461646.372024802]
[4361,{"$f":"NPV(#REF!,$G4370:$CJ4370)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3369896.3332344387,0,9656486.7674372308,0,0,0,0,0,0,1013844.0726117417,2069836.873505153,7395016.0558703113,0,0,17979016.713405501,0,5731373.4216702972,1157737.4311774001,0,3543023.860632197,5964090.1653975332,32703552.392617639,0,0,0,1253663.7407070755,45583213.612109266,3836587.1456858627,2583302.0114284819,5218270.0630855318,5270452.7637163885,14638682.551222272,9408680.512467403,4072614.5646823184,4113340.7103291419,0,1398672.9528689196,22602554.918361735,12841076.512994265,44672678.40242783,4366394.0503018163,5880077.3210731121,7423597.6178548029,34490034.532553419,39378622.035863169,61188320.394187376,1545005.0899532314,20285916.831085928,28369074.460703246,35020046.362045892,28939292.85736338,32476317.53993002,14760486.321898194,229377728.70218748,120245853.68191685,16897493.131042257,10239880.837411609,13789706.194380963,30103103.128824573,38683918.044442065,31966983.183998037,35874058.906486675,16304759.772998199,253375714.2010051,132826230.46600373,18665344.776533127,11311198.934579074,15232414.565233152,33252553.75963489]
[4386,{"$f":"NPV(#REF!,$G4395:$CJ4395)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,914737.28064654907,2801254.656706661,953161.06574998295,0,993198.85226443573,6083064.4356704503,0,3169292.5953729902,0,0,0,0,0,0,0,1181007.9535440658,17892270.496192601,2409492.4268206027,0,4915846.4491993953,14895014.741074167,0,7597202.2686848771,1278862.3818952877,14208161.062856652,7827405.0946282968,6588065.9546454856,21292629.165414214,5376388.8642670885,0,0,16617896.469729733,9790710.6700824369,9888617.7767832596,75827405.279959351,8646324.8520828057,80686281.301162452,8820115.9816096667,5938878.0942838425,4498700.1564200111,21203873.40392632,160232533.05787155,10815035.62967262,76462301.901785433,18912716.307135496,73687254.410227552,180331597.89571819,25981054.031944014,3280108.0715329321,4969363.7283723904,40152458.925248921,8448746.5655211285,6826587.224941073,43092831.857440509,226863860.44932732,81396571.582341731,199198272.946367,28699247.125189338,3623279.9495551554,5489269.1235760599,44353294.518494561,9332672.3882665634,7540799.2897193832,47601295.516353607,250598839.70852691]
[4404,{"$f":"NPV(#REF!,$G4413:$CJ4413)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,0,0,896110.20254942647,0,933751.55223555362,0,0,1986397.7045288715,1013844.0726117417,0,11620739.516367633,5391952.3179494767,0,0,0,5731373.4216702972,0,0,7086047.721264394,16699452.463113092,0,0,19663385.796797581,2482502.4568456947,0,0,0,6458255.0285712052,2609135.0315427659,2635226.3818581942,6653946.6141919419,5376388.8642670885,14932920.070501836,0,23542019.99878379,2797345.9057378392,53681067.931109123,7133931.396107926,8646324.8520828057,24742899.618376959,151440160.56936339,5938878.0942838425,13496100.469260035,19689311.017931584,10707956.068982789,23175076.349298473,1560455.1408527638,19142182.202061325,25469124.626942463,33762508.333590612,30852501.662933517,29520972.643796388,255189231.19097537,13384152.975082975,21966741.070354935,152669705.77905649,74872561.204398438,22632355.291527756,28133758.577776045,37294813.714664377,34080355.961162336,32609519.545996398,281887670.94022661,14784431.506164856,24264948.209493063,168642334.88356462,82705887.692583114,25000200.405188918]
[4423,{"$f":"NPV(#REF!,$G4432:$CJ4432)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,0,1792220.4050988529,0,0,2859483.1972499485,1945948.0738457839,0,1013844.0726117417,2069836.873505153,0,2156780.9271797906,0,17979016.713405501,4539701.7201348888,1146274.6843340595,2315474.8623548001,1169314.8054891741,0,0,0,0,18434424.184497733,12412512.284228474,5014654.9628283018,2532400.7562282924,0,1291651.0057142409,0,0,21292629.165414214,1344097.2160667721,19005534.635184154,2742227.1402194281,5539298.8232432446,1398672.9528689196,15539256.506373694,38730962.020214066,0,1455464.6834339388,142406017.6045922,10393036.664996725,20993934.063293386,10601936.70196316,7648540.049273422,40170132.338784017,26527737.394496985,50433910.152361326,11142742.024287328,11254169.444530204,21109606.400954511,0,71227546.773337603,3346038.2437707437,16897493.131042257,8533234.0311763417,12065992.920083342,15668553.663365372,12308519.37777702,12431604.571554791,23318138.289216336,0,78679524.104590192,3696107.8765412141,18665344.776533127,9425999.1121492293,13328362.744579008,17307831.049746174]
[4448,{"$f":"NPV(#REF!,$G4457:$CJ4457)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,0,4864870.18461446,1986397.7045288715,1013844.0726117417,0,0,0,0,0,0,0,2315474.8623548001,0,0,3578454.0992385196,32703552.392617639,0,11060654.510698639,1241251.2284228473,1253663.7407070755,48115614.368337557,0,0,3913702.5473141484,0,7984735.9370303294,1344097.2160667721,0,0,20772370.587162171,6993364.7643445982,2825319.3647952168,2853572.55844317,4323162.4260414029,27653828.985244837,32768479.232175812,34364716.295108609,10496967.031646693,172497646.02325726,12237664.078837475,1545005.0899532314,23406827.11279146,18912716.307135496,11142742.024287328,43408939.286045067,24357238.154947516,0,13492807.570719905,8365095.6094268598,15207743.817938032,49989714.746889539,60329964.600416712,24626778.803130709,12308519.37777702,47950474.77599705,26905544.179865006,0,14904453.776533019,9240269.6913530361,16798810.298879813,55219744.952408947,66641813.722895041,27203284.743545849]
[4467,{"$f":"NPV(#REF!,$G4476:$CJ4476)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,4573686.4032327449,0,0,0,993198.85226443573,0,0,0,0,2201613.0545840608,0,0,2292549.368668119,0,1169314.8054891741,0,0,3614238.6402309034,10951143.079899643,2457923.2245996976,0,0,2532400.7562282924,2557724.7637905753,15499812.068570891,27395917.831199039,6588065.9546454856,7984735.9370303294,5376388.8642670885,13575381.882274397,12340022.130987426,30466143.527837846,8392037.7172135171,1412659.6823976084,2853572.55844317,18733703.846179411,0,13230173.972414501,14847195.235709606,2999133.437613341,46951433.965836853,0,10815035.62967262,4681365.4225582909,31521193.84522583,9550921.7351034228,56504925.382055864,1623815.8769965009,11480378.250365261,6625818.3044965211,5019057.3656561151,20276991.757250708,8533234.0311763417,62053677.874714337,10445702.44224358,10550159.466666017,62416590.771728083,1793702.9453243336,12681479.823443042,7319025.4981014142,5544161.8148118202,22398413.73183975,9425999.1121492293,68545865.543549195,11538554.033164116]
[4486,{"$f":"NPV(#REF!,$G4495:$CJ4495)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5159917.4953377834,0,10753322.430593116,1829474.5612930981,0,0,2918922.1107686758,2979596.556793307,0,7244429.0572680356,2112861.7302486603,0,0,0,9079403.4402697776,3438824.0530021782,0,1169314.8054891741,0,0,3614238.6402309034,2433587.3510888093,0,0,3760991.2221212266,13928204.159255609,76731742.91371727,18083114.079999372,15654810.189256594,7905679.1455745818,3992367.9685151647,1344097.2160667721,6787690.9411371984,6855567.85054857,6924123.5290540559,0,5650638.7295904336,0,7205270.7100690054,5821858.7337357551,5880077.3210731121,7423597.6178548029,13496100.469260035,18174748.631936848,116064404.76052086,13905045.809579084,12483641.12682211,40977551.99879358,9550921.7351034228,0,9742895.2619790044,34441134.751095787,34785546.098606735,33460382.437707439,62766743.082899764,27306348.899764292,13789706.194380963,20891404.88448716,10550159.466666017,0,10762217.671946,38044439.470329128,38424883.86503242,36961078.765412144,69333533.149371758,30163197.158877533,15232414.565233152,23077108.066328231]
[4503,{"$f":"NPV(#REF!,$G4512:$CJ4512)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2744211.8419396468,0,3812644.2629999318,0,2979596.556793307,0,2069836.873505153,7395016.0558703113,0,2201613.0545840608,0,0,2292549.368668119,0,1169314.8054891741,3543023.860632197,0,3614238.6402309034,8517555.7288108319,0,0,0,5064801.5124565847,5115449.5275811506,0,2609135.0315427659,14493745.100220069,14638682.551222272,9408680.512467403,5430152.7529097581,10968908.560877712,70827683.09602353,6993364.7643445982,2825319.3647952168,28535725.584431704,4323162.4260414029,54487916.999351539,49980657.229121447,5938878.0942838425,0,18174748.631936848,35183284.226657741,179700085.93707222,0,33097253.537487119,12734562.313471232,45016677.778120816,9742895.2619790044,27880918.608029921,31472636.946358472,3346038.2437707437,11828245.191729579,3413293.6124705365,87909376.989178643,22632355.291527756,14066879.288888022,49726418.286219165,10762217.671946,30797879.571218815,34765371.115981713,3696107.8765412141,13065741.343573188,3770399.6448596916,97106642.853361353,25000200.405188918]
[4510,{"$f":"NPV(#REF!,$G4519:$CJ4519)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,0,0,0,0,0,0,0,2112861.7302486603,0,2201613.0545840608,1123688.5445878438,0,0,2315474.8623548001,7015888.8329350445,0,10735362.29771556,1204746.2134103014,10951143.079899643,0,4965004.9136913894,1253663.7407070755,2532400.7562282924,0,15499812.068570891,3913702.5473141484,0,1330789.3228383884,5376388.8642670885,5430152.7529097581,0,1384824.7058108111,16784075.434427034,15539256.506373694,35669656.980539627,7205270.7100690054,17465576.201207265,11760154.642146224,20786073.329993449,2999133.437613341,0,0,9270030.5397193879,0,31521193.84522583,9550921.7351034228,6430953.9683029735,349985253.92765892,32801080.715329319,29816182.370234344,31787363.315822061,38864234.201397188,18773114.868587952,6894853.0971904816,3481900.8140811934,10550159.466666017,7103774.040888452,386601455.05615062,36232799.495551549,32935614.741456363,35113024.827141531,42930292.98602619,20737198.046728306,7616207.2826165762,3846184.6777213723]
[4535,{"$f":"NPV(#REF!,$G4544:$CJ4544)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,2633587.3002101532,0,914737.28064654907,0,0,972974.03692289197,0,1013844.0726117417,0,1056430.8651243302,1078390.4635898953,1100806.5272920304,0,0,1146274.6843340595,0,5846574.0274458714,4724031.8141762633,2385636.0661590132,0,0,3686884.836899546,2482502.4568456947,45131894.665454723,48115614.368337557,3836587.1456858627,12916510.05714241,2609135.0315427659,14493745.100220069,5323157.2913535535,1344097.2160667721,19005534.635184154,12340022.130987426,16617896.469729733,9790710.6700824369,7063298.4119880423,31389298.142874874,7205270.7100690054,36386617.085848473,17640231.963219333,25240231.900706328,11996533.750453364,10601936.70196316,4589124.0295640528,16995055.989485547,0,17336656.614874206,9550921.7351034228,8038692.4603787167,21109606.400954511,13120432.286131728,245009332.77248058,118572834.56003147,32105236.948980287,54612697.799528584,89633090.263476253,34819008.140811935,10550159.466666017,8879717.5511105657,23318138.289216336,14493119.798220621,270642729.91271871,130978176.52773312,35464155.075412937,60326394.317755066,99010694.674015492,38461846.777213722]
[4554,{"$f":"NPV(#REF!,$G4563:$CJ4563)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,1755724.866806769,0,0,0,0,0,1986397.7045288715,1013844.0726117417,0,2112861.7302486603,0,0,0,1134925.4300337222,6877648.1060043564,3473212.2935321997,0,3543023.860632197,0,0,1216793.6755444047,3686884.836899546,0,1253663.7407070755,0,3836587.1456858627,2583302.0114284819,5218270.0630855318,0,6653946.6141919419,2688194.4321335442,0,4113340.7103291419,0,2797345.9057378392,8475958.09438565,5707145.1168863401,14410541.420138011,80686281.301162452,5880077.3210731121,5938878.0942838425,10496967.031646693,10601936.70196316,12237664.078837475,183015040.62727401,67099571.056668848,18912716.307135496,9550921.7351034228,25723815.873211894,3247631.7539930018,3280108.0715329321,8282272.8806206509,11711133.853197603,8448746.5655211285,82167525.382316709,6894853.0971904816,24373305.698568355,10550159.466666017,28415096.163553808,3587405.8906486672,3623279.9495551554,9148781.8726267684,12936377.567894248,9332672.3882665634,90764066.527593777,7616207.2826165762,26923292.744049605]
[4573,{"$f":"NPV(#REF!,$G4582:$CJ4582)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,0,933751.55223555362,0,0,0,0,0,0,0,0,0,9079403.4402697776,12609021.527674654,2315474.8623548001,1169314.8054891741,5905039.7677203286,0,3614238.6402309034,6083968.377722024,0,2482502.4568456947,2507327.4814141509,3798601.1343424385,0,14396218.568174113,3913702.5473141484,15811358.291149164,22623418.488252599,18817361.024934806,14932920.070501836,0,22157195.292972978,11189383.622951357,79520293.66224879,5707145.1168863401,20174757.988193214,11643717.46747151,142406017.6045922,8908317.1414257623,11996533.750453364,7572811.929973687,0,35535117.068924323,23634021.068163563,28369074.460703246,12734562.313471232,6430953.9683029735,39207999.988933071,247264876.77146244,1656454.5761241303,16730191.21885372,15207743.817938032,22186408.481058486,147519482.19479114,22632355.291527756,14066879.288888022,7103774.040888452,43310024.280897729,273134253.71883249,1829756.3745253535,18480539.382706072,16798810.298879813,24507597.691587996,162953283.96157053,25000200.405188918]
[4584,{"$f":"NPV(#REF!,$G4593:$CJ4593)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7783792.2953831358,0,5069220.3630587086,0,6338585.1907459805,0,5504032.6364601525,0,4539701.7201348888,0,3473212.2935321997,1169314.8054891741,7086047.721264394,1192818.0330795066,0,0,0,0,0,11395803.403027317,0,0,0,0,7984735.9370303294,8064583.2964006318,21720611.011639033,12340022.130987426,2769649.4116216223,0,5650638.7295904336,2853572.55844317,0,54487916.999351539,8820115.9816096667,31395277.247966688,28491767.657326736,6058249.5439789491,56599196.364623323,35535117.068924323,20285916.831085928,18912716.307135496,0,33996586.493013434,29228685.785937015,88562917.931389153,38098455.250854991,35133401.559592806,21966741.070354935,5119940.4187058043,0,54729881.931955278,0,37553381.628638357,32286653.015838005,97828558.637989178,42084396.614083126,38809132.703682743,24264948.209493063,5655599.4672895372,0,60455838.503180742]
[4616,{"$f":"NPV(#REF!,$G4625:$CJ4625)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,877862.43340338452,0,6403160.964525843,0,2859483.1972499485,0,7945590.8181154858,0,0,3169292.5953729902,0,0,1123688.5445878438,9079403.4402697776,1146274.6843340595,0,8185203.6384242186,0,9542544.2646360528,4818984.8536412055,6083968.377722024,3686884.836899546,4965004.9136913894,3760991.2221212266,2532400.7562282924,0,5166604.0228569638,6522837.5788569143,2635226.3818581942,10646314.582707107,29765832.14762044,5430152.7529097581,21937817.121755425,30466143.527837846,8392037.7172135171,0,1426786.279221585,18733703.846179411,8732788.1006036326,5880077.3210731121,23971679.630103584,2999133.437613341,12116499.087957898,21415912.137965579,7725025.4497661572,12483641.12682211,3152119.3845225829,15918202.89183904,3215476.9841514868,361824802.94870484,223110204.61857754,61288819.31659282,5019057.3656561151,66392260.207189396,103392723.10624962,10342279.645785721,15668553.663365372,17583599.111110028,3551887.020444226,399679682.85968852,246452468.4267019,67700985.857438087,5544161.8148118202,73338359.580919281,114209889.5496776,11424310.923924863,17307831.049746174]
[4635,{"$f":"NPV(#REF!,$G4644:$CJ4644)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,3584440.8101977059,0,0,0,0,1986397.7045288715,1013844.0726117417,0,0,1078390.4635898953,3302419.5818760912,1123688.5445878438,0,0,0,0,9448063.6283525266,9542544.2646360528,3614238.6402309034,7300762.0532664275,0,0,8775646.1849495284,10129603.024913169,2557724.7637905753,3874953.0171427228,6522837.5788569143,0,1330789.3228383884,2688194.4321335442,1357538.1882274395,21937817.121755425,11078597.646486489,9790710.6700824369,2825319.3647952168,2853572.55844317,7205270.7100690054,4366394.0503018163,20580270.623755891,8908317.1414257623,0,12116499.087957898,0,13905045.809579084,23406827.11279146,11032417.84582904,9550921.7351034228,14469646.42868169,9742895.2619790044,3280108.0715329321,18221000.337365434,10038114.73131223,6758997.2524169032,8533234.0311763417,6894853.0971904816,45771656.792180218,10550159.466666017,15983491.591999019,10762217.671946,3623279.9495551554,20127320.11977889,11088323.62962364,7466137.9106132509,9425999.1121492293,7616207.2826165762,50560384.809370324]
[4641,{"$f":"NPV(#REF!,$G4650:$CJ4650)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,2527422.249925829,0,9656486.7674372308,0,1829474.5612930981,0,3812644.2629999318,1945948.0738457839,0,0,1034918.4367525765,3169292.5953729902,0,0,0,0,0,3473212.2935321997,2338629.6109783482,0,0,2409492.4268206027,1216793.6755444047,0,0,0,2532400.7562282924,0,14208161.062856652,0,7905679.1455745818,5323157.2913535535,4032291.6482003159,8145229.1293646367,2742227.1402194281,30466143.527837846,16784075.434427034,1412659.6823976084,8560717.6753295101,15851595.562151812,4366394.0503018163,4410057.9908048334,31395277.247966688,32990467.81374675,12116499.087957898,6118832.0394187374,12360040.719625851,7802275.7042638194,18912716.307135496,313247090.21329904,46624416.270196557,84438425.603818044,1640054.0357664661,29816182.370234344,10038114.73131223,333780571.04211414,8533234.0311763417,5171139.8228928605,19150454.477446564,346019666.57028979,51502361.796441279,93272553.156865343,1811639.9747775777,32935614.741456363,11088323.62962364,368701403.80550563,9425999.1121492293,5712155.4619624317,21154015.727467548]
[4657,{"$f":"NPV(#REF!,$G4666:$CJ4666)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,1755724.866806769,0,0,1867503.1044711072,3812644.2629999318,2918922.1107686758,993198.85226443573,4055376.2904469669,0,0,2156780.9271797906,0,0,0,1146274.6843340595,0,1169314.8054891741,0,5964090.1653975332,3614238.6402309034,3650381.0266332137,1228961.6122998488,0,46385558.4061618,13928204.159255609,0,7749906.0342854457,5218270.0630855318,0,2661578.6456767768,1344097.2160667721,1357538.1882274395,12340022.130987426,22157195.292972978,6993364.7643445982,5650638.7295904336,11414290.23377268,99432735.798952267,27653828.985244837,7350096.6513413899,14847195.235709606,11996533.750453364,3029124.7719894745,21415912.137965579,13905045.809579084,23634021.068163563,18912716.307135496,19101843.470206846,17685123.412833177,22733422.277951013,1640054.0357664661,4969363.7283723904,35133401.559592806,27035989.009667613,8533234.0311763417,37921692.034547649,26114256.105608951,21100318.933332033,19535378.612443246,25111841.234540671,1811639.9747775777,5489269.1235760599,38809132.703682743,29864551.642453004,9425999.1121492293,41889140.054391176,28846385.082910296]
[4684,{"$f":"NPV(#REF!,$G4693:$CJ4693)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,1829474.5612930981,0,0,972974.03692289197,1986397.7045288715,4055376.2904469669,1034918.4367525765,0,0,0,2247377.0891756876,5674627.1501686107,0,0,0,15353103.396072853,0,0,3650381.0266332137,6144808.0614992445,0,46385558.4061618,1266200.3781141462,0,1291651.0057142409,3913702.5473141484,0,9315525.2598687187,5376388.8642670885,9502767.317592077,6855567.85054857,30466143.527837846,0,79314617.938241646,15694649.071437437,7205270.7100690054,1455464.6834339388,5880077.3210731121,5938878.0942838425,11996533.750453364,158425560.11974809,6118832.0394187374,183015040.62727401,10923185.985969346,18912716.307135496,35020046.362045892,33762508.333590612,24357238.154947516,13120432.286131728,59632364.740468688,111880758.07248998,33794986.262084514,8533234.0311763417,5171139.8228928605,101735542.92205139,38683918.044442065,37294813.714664377,26905544.179865006,14493119.798220621,65871229.482912727,123585960.77465068,37330689.553066254,9425999.1121492293,5712155.4619624317,112379331.65241925]
[4703,{"$f":"NPV(#REF!,$G4712:$CJ4712)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,0,0,0,3812644.2629999318,0,6952391.9658510499,0,0,3169292.5953729902,1078390.4635898953,3302419.5818760912,0,0,1146274.6843340595,0,3507944.4164675223,0,0,0,8517555.7288108319,1228961.6122998488,1241251.2284228473,0,7597202.2686848771,3836587.1456858627,19562822.591031075,6522837.5788569143,5270452.7637163885,23954207.811090991,1344097.2160667721,5430152.7529097581,17824476.41142628,1384824.7058108111,37764169.727460824,50855748.566313908,15694649.071437437,10087378.994096607,65099985.591580898,35280463.926438667,10393036.664996725,50985268.439426795,1514562.3859947373,13767372.088692158,13905045.809579084,63326981.455616407,19142182.202061325,0,51447631.746423788,19485790.523958009,29520972.643796388,255189231.19097537,8365095.6094268598,38864234.201397188,153382437.85315824,32750552.211654786,12186652.849284178,0,56830192.327107616,21524435.343892001,32609519.545996398,281887670.94022661,9240269.6913530361,42930292.98602619,169429634.50210762,36176984.592428736,13461646.372024802]
[4722,{"$f":"NPV(#REF!,$G4731:$CJ4731)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,842474.08330860967,0,2633587.3002101532,0,0,0,0,972974.03692289197,0,1013844.0726117417,0,0,0,5504032.6364601525,0,1134925.4300337222,12609021.527674654,5788687.1558870003,2338629.6109783482,3543023.860632197,0,0,17035111.457621664,1228961.6122998488,4965004.9136913894,2507327.4814141509,7597202.2686848771,3836587.1456858627,0,6522837.5788569143,5270452.7637163885,7984735.9370303294,1344097.2160667721,4072614.5646823184,6855567.85054857,5539298.8232432446,16784075.434427034,21189895.235964131,2853572.55844317,7205270.7100690054,54487916.999351539,16170212.632951058,16331914.759280568,1499566.7188066705,13631061.473952636,6118832.0394187374,20085066.169392008,14044096.267674875,31521193.84522583,70040092.724091783,33762508.333590612,11366711.138975507,24600810.536496993,3312909.1522482606,0,20276991.757250708,27306348.899764292,87909376.989178643,53969462.618258499,77367836.08888413,37294813.714664377,12555920.617270336,27174599.621663667,3659512.7490507071,0,22398413.73183975,30163197.158877533,97106642.853361353,59615862.504681267]
[4747,{"$f":"NPV(#REF!,$G4756:$CJ4756)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,0,0,0,993198.85226443573,4055376.2904469669,0,1056430.8651243302,0,0,0,5674627.1501686107,0,0,5846574.0274458714,2362015.9070881316,9542544.2646360528,0,4867174.7021776186,0,0,2507327.4814141509,1266200.3781141462,70337431.004240826,19374765.085713618,0,0,9315525.2598687187,1344097.2160667721,1357538.1882274395,1371113.5701097141,11078597.646486489,20980094.293033794,53681067.931109123,2853572.55844317,4323162.4260414029,24742899.618376959,1470019.330268278,7423597.6178548029,8997400.3128400221,10601936.70196316,29064452.187238999,1545005.0899532314,17165006.549380403,9456358.1535677481,15918202.89183904,9646430.9524544589,22733422.277951013,44281458.965694577,34785546.098606735,18403210.34073909,33794986.262084514,103392723.10624962,5171139.8228928605,34819008.140811935,17583599.111110028,10655661.061332678,25111841.234540671,48914279.318994589,38424883.86503242,20328593.320976678,37330689.553066254,114209889.5496776,5712155.4619624317,38461846.777213722]
[4756,{"$f":"NPV(#REF!,$G4765:$CJ4765)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2579958.7476688917,0,3584440.8101977059,0,2801254.656706661,0,1945948.0738457839,993198.85226443573,2027688.1452234834,0,3169292.5953729902,0,2201613.0545840608,0,5674627.1501686107,1146274.6843340595,9261899.4494192004,8185203.6384242186,0,1192818.0330795066,6023731.0670515066,0,8602731.2860989422,0,3760991.2221212266,6331001.8905707318,0,3874953.0171427228,2609135.0315427659,3952839.5727872909,13307893.228383884,13440972.160667721,0,0,0,15385402.481558116,4237979.047192825,21401794.188323777,11528433.136110408,1455464.6834339388,5880077.3210731121,25456399.153674547,14995667.188066704,0,7648540.049273422,0,26527737.394496985,7880298.4613064574,7959101.4459195202,14469646.42868169,32476317.53993002,223348987.74902305,16564545.761241302,21749248.584509831,3379498.6262084516,63145931.830704927,32750552.211654786,48746611.397136711,8791799.5555550139,15983491.591999019,35874058.906486675,246716233.55576697,18297563.745253537,24024701.19751789,3733068.9553066255,69752393.429904297,36176984.592428736,53846585.48809921]
[4771,{"$f":"NPV(#REF!,$G4780:$CJ4780)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,4299931.2461148193,877862.43340338452,0,0,933751.55223555362,953161.06574998295,0,0,0,0,10564308.651243303,10783904.635898953,0,0,0,1146274.6843340595,0,7015888.8329350445,2362015.9070881316,0,0,1216793.6755444047,4915846.4491993953,6206256.142114237,0,10129603.024913169,0,5166604.0228569638,10436540.126171064,19764197.863936458,60079275.363506123,6720486.0803338606,1357538.1882274395,9597794.9907679986,6924123.5290540559,15385402.481558116,12713937.141578477,2853572.55844317,17292649.704165611,175347267.01485932,7350096.6513413899,122395502.69173172,174443868.75199386,19689311.017931584,32123868.20694837,50985167.968456641,26527737.394496985,6304238.7690451657,11142742.024287328,67759094.826586068,4871447.6309895022,6560216.1430658642,67914637.621089339,3346038.2437707437,25346239.696563389,15359821.256117415,8618566.3714881018,58211782.74603647,12308519.37777702,74848195.343282878,5381108.8359730002,7246559.8991103107,75020011.355539486,3696107.8765412141,27998017.164799694,16966798.401868615,9520259.1032707207,64302023.180902109]
[4790,{"$f":"NPV(#REF!,$G4799:$CJ4799)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,2688330.6076482791,0,933751.55223555362,0,0,993198.85226443573,4055376.2904469669,9314265.9307731893,7395016.0558703113,3235171.3907696856,5504032.6364601525,2247377.0891756876,6809552.5802023327,13755296.212008713,9261899.4494192004,1169314.8054891741,0,0,0,14601524.106532855,0,12412512.284228474,1253663.7407070755,0,0,0,5218270.0630855318,17128971.482078262,14638682.551222272,13440972.160667721,21720611.011639033,4113340.7103291419,15233071.763918923,22378767.245902713,50855748.566313908,17121435.35065902,20174757.988193214,8732788.1006036326,2940038.660536556,32663829.518561136,174443868.75199386,10601936.70196316,6118832.0394187374,58710193.418222792,15604551.408527639,34673313.229748413,4775460.8675517114,24116077.381136153,21109606.400954511,13120432.286131728,38098455.250854991,120002271.01058672,10138495.878625354,42666170.15588171,24131985.840166684,54729881.931955278,5275079.7333330084,26639152.653331701,23318138.289216336,14493119.798220621,42084396.614083126,132557163.65788572,11199206.865919875,47129995.560746148,26656725.489158016,60455838.503180742]
[4809,{"$f":"NPV(#REF!,$G4818:$CJ4818)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,842474.08330860967,0,0,896110.20254942647,0,0,3812644.2629999318,0,1986397.7045288715,0,1034918.4367525765,1056430.8651243302,0,3302419.5818760912,0,3404776.2901011663,0,2315474.8623548001,0,0,5964090.1653975332,27709162.908436928,15818317.78207726,1228961.6122998488,11171261.055805627,0,7597202.2686848771,0,0,7827405.0946282968,2635226.3818581942,10646314.582707107,5376388.8642670885,103568202.96144101,1371113.5701097141,0,1398672.9528689196,36729151.742337815,19975007.90910219,7205270.7100690054,17465576.201207265,143876036.93486047,5938878.0942838425,1499566.7188066705,7572811.929973687,21415912.137965579,12360040.719625851,3120910.2817055276,19142182.202061325,9550921.7351034228,28939292.85736338,19485790.523958009,0,93726140.109840244,50190573.656561159,37174484.888292968,10239880.837411609,25855699.114464309,20891404.88448716,10550159.466666017,31966983.183998037,21524435.343892001,0,103531968.09472011,55441618.148118213,41063758.508372881,11311198.934579074,28560777.309812166,23077108.066328231]
[4834,{"$f":"NPV(#REF!,$G4843:$CJ4843)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,1829474.5612930981,0,0,972974.03692289197,0,1013844.0726117417,0,2112861.7302486603,2156780.9271797906,3302419.5818760912,2247377.0891756876,6809552.5802023327,0,0,5846574.0274458714,18896127.256705053,3578454.0992385196,0,0,0,13653763.512651322,0,2532400.7562282924,0,68457503.302854776,3913702.5473141484,5270452.7637163885,14638682.551222272,0,0,0,30466143.527837846,0,2825319.3647952168,2853572.55844317,8646324.8520828057,27653828.985244837,5880077.3210731121,5938878.0942838425,10496967.031646693,6058249.5439789491,13767372.088692158,1545005.0899532314,14044096.267674875,15760596.922612915,291858144.79227418,6430953.9683029735,24357238.154947516,18040594.393431127,36442000.674730867,5019057.3656561151,27035989.009667613,15359821.256117415,20684559.291571442,5222851.2211217899,322392964.21901304,7103774.040888452,26905544.179865006,19928039.722553354,40254640.23955778,5544161.8148118202,29864551.642453004,16966798.401868615,22848621.847849727,5769277.0165820578]
[4855,{"$f":"NPV(#REF!,$G4864:$CJ4864)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,1755724.866806769,3584440.8101977059,914737.28064654907,0,0,0,0,0,2069836.873505153,0,5391952.3179494767,2201613.0545840608,6742131.2675270624,1134925.4300337222,0,0,7015888.8329350445,9448063.6283525266,0,0,1216793.6755444047,4915846.4491993953,0,2507327.4814141509,1266200.3781141462,0,2583302.0114284819,3913702.5473141484,0,7984735.9370303294,5376388.8642670885,6787690.9411371984,101861657.85083599,19387545.881351355,11189383.622951357,22602554.918361735,71339313.961079255,12969487.278124209,1455464.6834339388,5880077.3210731121,51965183.324983619,7497833.5940333521,6058249.5439789491,6118832.0394187374,13905045.809579084,4681365.4225582909,7880298.4613064574,20693663.759390753,45016677.778120816,119247815.84377757,32801080.715329319,9938727.4567447808,0,27035989.009667613,60478074.267344065,8618566.3714881018,27855206.512649547,22858678.844443034,49726418.286219165,131723775.78799747,36232799.495551549,10978538.24715212,0,29864551.642453004,66805418.937970273,9520259.1032707207,30769477.421770979]
[4871,{"$f":"NPV(#REF!,$G4880:$CJ4880)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1056430.8651243302,0,14470756.420756463,1123688.5445878438,10214328.8703035,1146274.6843340595,4630949.7247096002,2338629.6109783482,0,4771272.1323180264,3614238.6402309034,8517555.7288108319,0,0,1253663.7407070755,2532400.7562282924,0,3874953.0171427228,5218270.0630855318,6588065.9546454856,21292629.165414214,1344097.2160667721,1357538.1882274395,5484454.2804388562,4154474.1174324332,2797345.9057378392,11301277.459180867,15694649.071437437,34585299.408331223,24742899.618376959,33810444.596170388,5938878.0942838425,14995667.188066704,18174748.631936848,4589124.0295640528,10815035.62967262,1560455.1408527638,20488775.99939679,17510023.181022946,4823215.4762272295,27604869.908940513,3280108.0715329321,93726140.109840244,30114344.193936694,72905238.961525112,63145931.830704927,24131985.840166684,24626778.803130709,19341959.022221033,5327830.5306663392,30492950.070513669,3623279.9495551554,103531968.09472011,33264970.888870925,80532740.015291631,69752393.429904297,26656725.489158016,27203284.743545849]
[4896,{"$f":"NPV(#REF!,$G4905:$CJ4905)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,1792220.4050988529,1829474.5612930981,0,0,972974.03692289197,993198.85226443573,4055376.2904469669,0,3169292.5953729902,0,3302419.5818760912,4494754.1783513753,2269850.8600674444,0,5788687.1558870003,0,4724031.8141762633,2385636.0661590132,0,0,23350270.633697126,6206256.142114237,0,3798601.1343424385,3836587.1456858627,3874953.0171427228,1304567.515771383,0,13307893.228383884,2688194.4321335442,0,20566703.551645711,1384824.7058108111,22378767.245902713,7063298.4119880423,15694649.071437437,4323162.4260414029,27653828.985244837,20580270.623755891,7423597.6178548029,0,12116499.087957898,0,3090010.1799064628,12483641.12682211,34673313.229748413,17510023.181022946,19292861.904908918,56833555.694877528,1640054.0357664661,67914637.621089339,8365095.6094268598,11828245.191729579,10239880.837411609,18960846.017273825,40041859.361933723,19341959.022221033,21311322.122665357,62779603.086351678,1811639.9747775777,75020011.355539486,9240269.6913530361,13065741.343573188,11311198.934579074,20944570.027195588,44231123.793795779]
[4915,{"$f":"NPV(#REF!,$G4924:$CJ4924)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1034918.4367525765,11620739.516367633,0,0,1123688.5445878438,3404776.2901011663,0,2315474.8623548001,1169314.8054891741,0,4771272.1323180264,32703552.392617639,8517555.7288108319,0,0,6268318.703535378,1266200.3781141462,3836587.1456858627,3874953.0171427228,1304567.515771383,0,6653946.6141919419,0,20363072.823411595,1371113.5701097141,19387545.881351355,4196018.8586067585,11301277.459180867,2853572.55844317,7205270.7100690054,0,31298459.901915748,2969439.0471419212,14995667.188066704,0,4589124.0295640528,23175076.349298473,4681365.4225582909,18912716.307135496,20693663.759390753,4823215.4762272295,9742895.2619790044,14760486.321898194,255189231.19097537,21749248.584509831,8448746.5655211285,66559225.443175465,17237132.742976204,29596156.919690143,22858678.844443034,5327830.5306663392,10762217.671946,16304759.772998199,281887670.94022661,24024701.19751789,9332672.3882665634,73522793.074763983,19040518.206541441,32692569.760631662]
[4921,{"$f":"NPV(#REF!,$G4930:$CJ4930)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,6403160.964525843,0,2859483.1972499485,0,1986397.7045288715,0,0,0,7548733.2451292668,3302419.5818760912,4494754.1783513753,6809552.5802023327,12609021.527674654,3473212.2935321997,0,0,0,0,8517555.7288108319,6144808.0614992445,0,3760991.2221212266,0,14067486.200848166,11624859.051428169,5218270.0630855318,19764197.863936458,21292629.165414214,2688194.4321335442,1357538.1882274395,126168722.69958596,5539298.8232432446,22378767.245902713,2825319.3647952168,32816084.422096457,15851595.562151812,13099182.150905449,4410057.9908048334,31395277.247966688,2999133.437613341,0,13767372.088692158,13905045.809579084,14044096.267674875,4728179.0767838741,313015329.65946841,20900600.396984663,22733422.277951013,42641404.929928117,66258183.044965208,121188124.78977449,101384958.78625356,101686076.30001435,6894853.0971904816,29596156.919690143,345763658.73473096,23087265.632887468,25111841.234540671,47102639.344217017,73190254.981014147,133867083.97987901,111992068.65919878,112324689.72724774,7616207.2826165762,32692569.760631662]
[4939,{"$f":"NPV(#REF!,$G4948:$CJ4948)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,0,1945948.0738457839,0,3041532.2178352252,1034918.4367525765,0,0,3302419.5818760912,0,1134925.4300337222,0,0,0,7086047.721264394,0,0,4867174.7021776186,0,0,0,5064801.5124565847,3836587.1456858627,1291651.0057142409,3913702.5473141484,7905679.1455745818,1330789.3228383884,5376388.8642670885,12217843.694046957,6855567.85054857,9693772.9406756777,6993364.7643445982,11301277.459180867,2853572.55844317,0,0,4410057.9908048334,5938878.0942838425,4498700.1564200111,150632235.97506383,13767372.088692158,0,17165006.549380403,7880298.4613064574,19101843.470206846,45016677.778120816,9742895.2619790044,44281458.965694577,8282272.8806206509,38479439.803363554,20276991.757250708,213893216.09554833,13789706.194380963,225122910.04228669,21100318.933332033,49726418.286219165,10762217.671946,48914279.318994589,9148781.8726267684,42505240.580223963,22398413.73183975,236271178.97450265,15232414.565233152,248675747.36966622]
[4940,{"$f":"NPV(#REF!,$G4949:$CJ4949)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,0,3584440.8101977059,914737.28064654907,3735006.2089422145,3812644.2629999318,0,6952391.9658510499,2027688.1452234834,6209510.6205154583,0,3235171.3907696856,1100806.5272920304,24721147.980932564,0,0,0,7015888.8329350445,0,9542544.2646360528,3614238.6402309034,0,2457923.2245996976,1241251.2284228473,1253663.7407070755,0,8952036.6732670143,11624859.051428169,0,0,15969471.874060659,0,1357538.1882274395,1371113.5701097141,15233071.763918923,6993364.7643445982,16951916.1887713,15694649.071437437,17292649.704165611,173467986.52324986,10290135.311877945,5938878.0942838425,22493500.782100059,6058249.5439789491,33653576.216803052,3090010.1799064628,24967282.253644221,123850519.57611929,22285484.048574656,6430953.9683029735,69824082.710849538,11480378.250365261,51350091.85984803,26768305.95016595,21966741.070354935,5119940.4187058043,12065992.920083342,63434633.967158258,24617038.755554039,7103774.040888452,77129226.648946345,12681479.823443042,56722447.610285953,29568863.012329713,24264948.209493063,5655599.4672895372,13328362.744579008,70071300.197484165]
[4941,{"$f":"NPV(#REF!,$G4950:$CJ4950)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,2579958.7476688917,0,2688330.6076482791,914737.28064654907,0,953161.06574998295,4864870.18461446,0,6230674.7315124441,2069836.873505153,0,0,3302419.5818760912,1123688.5445878438,7944478.0102360556,10316472.159006536,3473212.2935321997,0,0,2385636.0661590132,30294059.965797044,0,1228961.6122998488,3723753.6852685418,5014654.9628283018,0,0,1291651.0057142409,13045675.157713829,0,0,5376388.8642670885,0,8226681.4206582839,0,15385402.481558116,14126596.823976085,70120260.163072988,5764216.5680552041,13099182.150905449,14700193.30268278,14847195.235709606,8997400.3128400221,16660186.245942112,0,7725025.4497661572,20285916.831085928,3152119.3845225829,25469124.626942463,49839893.25434804,42219212.801909022,0,29816182.370234344,71939822.241070986,3379498.6262084516,152669705.77905649,49987684.954630993,64922111.269626781,28133758.577776045,55054248.816885501,46636276.578432672,0,32935614.741456363,79466319.3456361,3733068.9553066255,168642334.88356462,55217502.798970185,71714400.536837861]
[4942,{"$f":"NPV(#REF!,$G4951:$CJ4951)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,0,1755724.866806769,7168881.6203954117,0,933751.55223555362,0,972974.03692289197,1986397.7045288715,0,0,2112861.7302486603,0,15411291.382088427,0,1134925.4300337222,0,0,0,7086047.721264394,7156908.1984770391,1204746.2134103014,0,0,1241251.2284228473,1253663.7407070755,0,1278862.3818952877,19374765.085713618,0,0,2661578.6456767768,0,9502767.317592077,5484454.2804388562,2769649.4116216223,12588056.575820277,15539256.506373694,1426786.279221585,15851595.562151812,7277323.4171696948,2940038.660536556,0,0,39378622.035863169,3059416.0197093687,50985167.968456641,32769557.957908038,20488775.99939679,9550921.7351034228,17685123.412833177,25981054.031944014,41001350.894161649,13492807.570719905,5019057.3656561151,6758997.2524169032,10239880.837411609,5171139.8228928605,24373305.698568355,10550159.466666017,19535378.612443246,28699247.125189338,45290999.369439438,14904453.776533019,5544161.8148118202,7466137.9106132509,11311198.934579074,5712155.4619624317,26923292.744049605]
[4943,{"$f":"NPV(#REF!,$G4952:$CJ4952)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1829474.5612930981,0,2859483.1972499485,1945948.0738457839,1986397.7045288715,4055376.2904469669,1034918.4367525765,11620739.516367633,9705514.1723090578,0,0,1134925.4300337222,0,0,0,0,0,21685431.841385424,0,0,0,2507327.4814141509,1266200.3781141462,8952036.6732670143,7749906.0342854457,0,0,7984735.9370303294,0,0,8226681.4206582839,0,16784075.434427034,7063298.4119880423,2853572.55844317,7205270.7100690054,5821858.7337357551,5880077.3210731121,10393036.664996725,52484835.158233464,16660186.245942112,0,13905045.809579084,207145950.9162122,7880298.4613064574,20693663.759390753,14469646.42868169,69824082.710849538,14760486.321898194,29816182.370234344,5019057.3656561151,15207743.817938032,13653174.449882146,36448942.230123378,10445702.44224358,22858678.844443034,15983491.591999019,77129226.648946345,16304759.772998199,32935614.741456363,5544161.8148118202,16798810.298879813,15081598.579438766,40262308.035229094,11538554.033164116]
[4944,{"$f":"NPV(#REF!,$G4953:$CJ4953)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4951911.1382628558,0,0,877862.43340338452,0,0,933751.55223555362,3812644.2629999318,0,0,2027688.1452234834,0,2112861.7302486603,3235171.3907696856,17612904.436672486,25844836.525520407,0,0,11577374.311774001,0,2362015.9070881316,0,21685431.841385424,7300762.0532664275,2457923.2245996976,1241251.2284228473,6268318.703535378,1266200.3781141462,1278862.3818952877,6458255.0285712052,5218270.0630855318,14493745.100220069,15969471.874060659,13440972.160667721,103568202.96144101,4113340.7103291419,2769649.4116216223,2797345.9057378392,79314617.938241646,14267862.792215852,1441054.142013801,1455464.6834339388,10504162.295018902,35633268.565703049,180660464.55267656,18174748.631936848,56599196.364623323,13905045.809579084,32769557.957908038,34673313.229748413,20693663.759390753,3215476.9841514868,9742895.2619790044,6560216.1430658642,31472636.946358472,40152458.925248921,42243732.827605642,8533234.0311763417,8618566.3714881018,41782809.768974319,22858678.844443034,3551887.020444226,10762217.671946,7246559.8991103107,34765371.115981713,44353294.518494561,46663361.941332817,9425999.1121492293,9520259.1032707207,46154216.132656462]
[4945,{"$f":"NPV(#REF!,$G4954:$CJ4954)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,0,0,0,0,4765805.3287499147,0,993198.85226443573,0,0,0,0,0,0,0,5731373.4216702972,0,0,0,0,2409492.4268206027,0,27037155.470596675,14895014.741074167,0,5064801.5124565847,74174018.149926692,2583302.0114284819,0,5270452.7637163885,5323157.2913535535,18817361.024934806,16290458.258729273,5484454.2804388562,8308948.2348648664,0,22602554.918361735,12841076.512994265,2882108.2840276021,26198364.301810898,5880077.3210731121,1484719.5235709606,0,10601936.70196316,12237664.078837475,13905045.809579084,61766526.314763643,4728179.0767838741,9550921.7351034228,14469646.42868169,24357238.154947516,16400540.35766466,78335707.001297101,8365095.6094268598,8448746.5655211285,215848341.58476934,32750552.211654786,40295332.466505803,10550159.466666017,15983491.591999019,26905544.179865006,18116399.747775774,86531355.16336222,9240269.6913530361,9332672.3882665634,238430853.84785154,36176984.592428736,44511115.793302774]
[4946,{"$f":"NPV(#REF!,$G4955:$CJ4955)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,0,12545542.83569197,9147372.8064654898,0,953161.06574998295,0,0,1013844.0726117417,9314265.9307731893,11620739.516367633,9705514.1723090578,0,0,1134925.4300337222,5731373.4216702972,0,5846574.0274458714,0,10735362.29771556,30294059.965797044,4867174.7021776186,0,0,0,7597202.2686848771,5115449.5275811506,15499812.068570891,2609135.0315427659,0,6653946.6141919419,2688194.4321335442,2715076.3764548791,0,6924123.5290540559,18182748.387295954,1412659.6823976084,8560717.6753295101,15851595.562151812,2910929.3668678775,4410057.9908048334,31395277.247966688,28491767.657326736,7572811.929973687,0,15450050.899532314,1560455.1408527638,18912716.307135496,15918202.89183904,4823215.4762272295,27604869.908940513,0,126614060.67060986,33460382.437707439,13517994.504833806,22186408.481058486,0,43523760.176014915,17583599.111110028,5327830.5306663392,30492950.070513669,0,139860692.80491233,36961078.765412144,14932275.821226502,24507597.691587996,0,48077308.471517153]
[4947,{"$f":"NPV(#REF!,$G4956:$CJ4956)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,896110.20254942647,0,0,0,4864870.18461446,2979596.556793307,0,9314265.9307731893,2112861.7302486603,3235171.3907696856,0,1123688.5445878438,3404776.2901011663,17194120.265010893,3473212.2935321997,3507944.4164675223,2362015.9070881316,0,4818984.8536412055,0,0,12412512.284228474,0,13928204.159255609,15346348.582743451,2583302.0114284819,3913702.5473141484,0,14638682.551222272,12096874.944600949,0,8226681.4206582839,6924123.5290540559,6993364.7643445982,0,1426786.279221585,7205270.7100690054,26198364.301810898,4410057.9908048334,10393036.664996725,19494367.344486713,16660186.245942112,16826788.108401526,7725025.4497661572,10923185.985969346,15990062.817543143,9550921.7351034228,12861907.936605947,22733422.277951013,47561567.037227511,56319455.588220425,41825478.047134295,13517994.504833806,60478074.267344065,62053677.874714337,15668553.663365372,10550159.466666017,14207548.081776904,25111841.234540671,52537559.268549748,62211716.733862013,46201348.456765175,14932275.821226502,66805418.937970273,68545865.543549195,17307831.049746174]
[4948,{"$f":"NPV(#REF!,$G4957:$CJ4957)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,1792220.4050988529,0,0,0,0,3972795.4090577429,4055376.2904469669,0,2112861.7302486603,0,0,2247377.0891756876,0,2292549.368668119,0,1169314.8054891741,0,16699452.463113092,0,8517555.7288108319,0,0,0,2532400.7562282924,11509761.43705759,2583302.0114284819,3913702.5473141484,0,64265399.167829685,18817361.024934806,9502767.317592077,16453362.841316568,19387545.881351355,6993364.7643445982,7063298.4119880423,27108939.305210114,0,13099182.150905449,27930367.275097277,20786073.329993449,11996533.750453364,3029124.7719894745,13767372.088692158,4635015.2698596939,4681365.4225582909,33097253.537487119,25469124.626942463,17685123.412833177,69824082.710849538,41001350.894161649,21533909.489613693,5019057.3656561151,20276991.757250708,156331478.07458901,1723713.2742976204,8704752.0352029838,28133758.577776045,19535378.612443246,77129226.648946345,45290999.369439438,23786832.868829593,5544161.8148118202,22398413.73183975,172687209.57942763,1904051.820654144,9615461.6943034306]
[4949,{"$f":"NPV(#REF!,$G4958:$CJ4958)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1829474.5612930981,933751.55223555362,2859483.1972499485,0,1986397.7045288715,0,5174592.1837628828,0,3235171.3907696856,2201613.0545840608,1123688.5445878438,0,0,0,1169314.8054891741,17715119.303160988,1192818.0330795066,0,0,0,0,2507327.4814141509,13928204.159255609,1278862.3818952877,0,0,0,10646314.582707107,16129166.592801264,20363072.823411595,8226681.4206582839,13848247.058108112,22378767.245902713,76694974.297453567,1426786.279221585,7205270.7100690054,5821858.7337357551,8820115.9816096667,14847195.235709606,0,7572811.929973687,16826788.108401526,7725025.4497661572,4681365.4225582909,3152119.3845225829,39795507.229597598,17685123.412833177,9742895.2619790044,32801080.715329319,4969363.7283723904,31787363.315822061,11828245.191729579,155089084.65939349,10342279.645785721,24373305.698568355,43958997.777775072,19535378.612443246,10762217.671946,36232799.495551549,5489269.1235760599,35113024.827141531,13065741.343573188,171314834.32453746,11424310.923924863,26923292.744049605]
[4950,{"$f":"NPV(#REF!,$G4959:$CJ4959)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,0,0,0,1792220.4050988529,0,0,953161.06574998295,0,0,5069220.3630587086,0,2112861.7302486603,1078390.4635898953,0,0,4539701.7201348888,0,9261899.4494192004,0,3543023.860632197,0,0,8517555.7288108319,27037155.470596675,1241251.2284228473,3760991.2221212266,12662003.781141464,1278862.3818952877,3874953.0171427228,0,2635226.3818581942,5323157.2913535535,0,5430152.7529097581,17824476.41142628,8308948.2348648664,2797345.9057378392,4237979.047192825,0,7205270.7100690054,50941263.920187861,22050289.95402417,8908317.1414257623,8997400.3128400221,6058249.5439789491,0,3090010.1799064628,0,19142182.202061325,19101843.470206846,30547031.349439122,22733422.277951013,16400540.35766466,21533909.489613693,6692076.4875414874,10138495.878625354,15359821.256117415,43092831.857440509,24373305.698568355,21100318.933332033,33742926.694220148,25111841.234540671,18116399.747775774,23786832.868829593,7392215.7530824281,11199206.865919875,16966798.401868615,47601295.516353607,26923292.744049605]
[4951,{"$f":"NPV(#REF!,$G4960:$CJ4960)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,1755724.866806769,896110.20254942647,2744211.8419396468,0,0,972974.03692289197,1986397.7045288715,0,0,1056430.8651243302,0,0,8989508.3567027505,0,6877648.1060043564,1157737.4311774001,7015888.8329350445,0,0,0,0,28266117.082896523,0,0,0,6394311.9094764385,1291651.0057142409,5218270.0630855318,7905679.1455745818,5323157.2913535535,5376388.8642670885,1357538.1882274395,126168722.69958596,8308948.2348648664,18182748.387295954,0,75827405.279959351,15851595.562151812,8732788.1006036326,4410057.9908048334,2969439.0471419212,32990467.81374675,172497646.02325726,33653576.216803052,13905045.809579084,23406827.11279146,20488775.99939679,70040092.724091783,0,4871447.6309895022,3280108.0715329321,11595182.032868911,5019057.3656561151,301888972.41790205,18773114.868587952,13789706.194380963,53969462.618258499,77367836.08888413,0,5381108.8359730002,3623279.9495551554,12808294.621677473,5544161.8148118202,333473238.3504675,20737198.046728306,15232414.565233152,59615862.504681267]
[4952,{"$f":"NPV(#REF!,$G4961:$CJ4961)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,896110.20254942647,0,0,3812644.2629999318,0,7945590.8181154858,6083064.4356704503,0,0,3235171.3907696856,0,17979016.713405501,1134925.4300337222,1146274.6843340595,0,1169314.8054891741,0,1192818.0330795066,1204746.2134103014,1216793.6755444047,3686884.836899546,0,8775646.1849495284,1266200.3781141462,0,0,1304567.515771383,6588065.9546454856,6653946.6141919419,0,36653531.082140863,0,23542019.99878379,9790710.6700824369,11301277.459180867,9987503.9545510951,0,27653828.985244837,10290135.311877945,111570131.52081516,29991334.376133408,43922309.193847381,7648540.049273422,23175076.349298473,81143667.324343711,19142182.202061325,51170009.807768904,4823215.4762272295,12990527.015972007,14760486.321898194,53006546.435972169,5019057.3656561151,6758997.2524169032,15359821.256117415,84461950.440583393,50994508.013302006,56523524.991169885,5327830.5306663392,14349623.562594669,16304759.772998199,58552203.984811313,5544161.8148118202,7466137.9106132509,16966798.401868615,93298539.212053061,56329661.825952373]
[4953,{"$f":"NPV(#REF!,$G4962:$CJ4962)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1945948.0738457839,0,0,1034918.4367525765,2112861.7302486603,3235171.3907696856,0,0,1134925.4300337222,1146274.6843340595,3473212.2935321997,0,1181007.9535440658,8349726.2315565459,1204746.2134103014,4867174.7021776186,0,11171261.055805627,0,0,6394311.9094764385,0,0,6588065.9546454856,1330789.3228383884,21505555.457068354,0,13711135.70109714,9693772.9406756777,0,15539256.506373694,5707145.1168863401,11528433.136110408,5821858.7337357551,33810444.596170388,4454158.5707128812,2999133.437613341,0,7648540.049273422,29355096.709111396,1560455.1408527638,7880298.4613064574,9550921.7351034228,8038692.4603787167,30852501.662933517,1640054.0357664661,29816182.370234344,40152458.925248921,13517994.504833806,5119940.4187058043,160087402.05458263,58211782.74603647,10550159.466666017,8879717.5511105657,34080355.961162336,1811639.9747775777,32935614.741456363,44353294.518494561,14932275.821226502,5655599.4672895372,176836086.30909109,64302023.180902109]
[4954,{"$f":"NPV(#REF!,$G4963:$CJ4963)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,933751.55223555362,2859483.1972499485,0,0,1013844.0726117417,9314265.9307731893,0,4313561.8543595811,3302419.5818760912,0,7944478.0102360556,0,11577374.311774001,10523833.249402568,2362015.9070881316,3578454.0992385196,1204746.2134103014,7300762.0532664275,0,9930009.8273827787,3760991.2221212266,2532400.7562282924,71616293.386136115,5166604.0228569638,0,3952839.5727872909,3992367.9685151647,0,6787690.9411371984,1371113.5701097141,11078597.646486489,0,5650638.7295904336,12841076.512994265,8646324.8520828057,26198364.301810898,24990328.614560723,8908317.1414257623,2999133.437613341,6058249.5439789491,9178248.0591281056,4635015.2698596939,20285916.831085928,3152119.3845225829,4775460.8675517114,4823215.4762272295,22733422.277951013,16400540.35766466,34785546.098606735,10038114.73131223,42243732.827605642,10239880.837411609,46540258.406035744,94011321.980192214,5275079.7333330084,5327830.5306663392,25111841.234540671,18116399.747775774,38424883.86503242,11088323.62962364,46663361.941332817,11311198.934579074,51409399.157661885,103846986.29847704]
[4955,{"$f":"NPV(#REF!,$G4964:$CJ4964)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,933751.55223555362,953161.06574998295,972974.03692289197,0,2027688.1452234834,0,0,0,0,17979016.713405501,1134925.4300337222,5731373.4216702972,0,9354518.4439133927,8267055.6748084603,0,6023731.0670515066,13384730.430988451,0,1241251.2284228473,7521982.4442424532,2532400.7562282924,5115449.5275811506,5166604.0228569638,5218270.0630855318,3952839.5727872909,21292629.165414214,2688194.4321335442,9502767.317592077,0,8308948.2348648664,1398672.9528689196,14126596.823976085,15694649.071437437,27380028.698262218,17465576.201207265,7350096.6513413899,20786073.329993449,10496967.031646693,7572811.929973687,13767372.088692158,50985167.968456641,3120910.2817055276,31750659.740160462,12734562.313471232,25723815.873211894,24357238.154947516,0,13251636.608993042,11711133.853197603,64210473.897960573,5119940.4187058043,6894853.0971904816,45264710.583055511,14066879.288888022,28415096.163553808,26905544.179865006,0,14638050.996202828,12936377.567894248,70928310.150825873,5655599.4672895372,7616207.2826165762,50000400.810377836]
[4956,{"$f":"NPV(#REF!,$G4965:$CJ4965)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,0,7317898.2451723926,2801254.656706661,0,972974.03692289197,1986397.7045288715,1013844.0726117417,1034918.4367525765,1056430.8651243302,0,0,0,4539701.7201348888,2292549.368668119,10419636.8805966,1169314.8054891741,0,5964090.1653975332,0,0,3686884.836899546,3723753.6852685418,2507327.4814141509,6331001.8905707318,0,0,0,1317613.1909290971,5323157.2913535535,13440972.160667721,6787690.9411371984,10968908.560877712,0,5594691.8114756783,12713937.141578477,15694649.071437437,2882108.2840276021,175347267.01485932,32768479.232175812,8908317.1414257623,1499566.7188066705,7572811.929973687,0,20085066.169392008,24967282.253644221,1576059.6922612914,20693663.759390753,4823215.4762272295,3247631.7539930018,41001350.894161649,4969363.7283723904,23422267.706395205,52382228.706230998,15359821.256117415,91356803.537773877,12186652.849284178,22858678.844443034,5327830.5306663392,3587405.8906486672,45290999.369439438,5489269.1235760599,25872755.135788497,57862568.80725269,16966798.401868615,100914746.49466965,13461646.372024802]
[4957,{"$f":"NPV(#REF!,$G4966:$CJ4966)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,896110.20254942647,0,3735006.2089422145,0,0,0,4055376.2904469669,0,21128617.302486606,1078390.4635898953,1100806.5272920304,3371065.6337635312,0,5731373.4216702972,1157737.4311774001,1169314.8054891741,5905039.7677203286,0,0,1216793.6755444047,0,6206256.142114237,7521982.4442424532,1266200.3781141462,0,5166604.0228569638,5218270.0630855318,0,5323157.2913535535,1344097.2160667721,6787690.9411371984,1371113.5701097141,22157195.292972978,37764169.727460824,2825319.3647952168,2853572.55844317,10087378.994096607,5821858.7337357551,5880077.3210731121,111570131.52081516,4498700.1564200111,9087374.3159684241,21415912.137965579,20085066.169392008,17165006.549380403,31521193.84522583,39795507.229597598,17685123.412833177,19485790.523958009,39361296.858395182,245009332.77248058,16730191.21885372,16897493.131042257,47786110.574587509,86185663.714881018,50994508.013302006,43958997.777775072,19535378.612443246,21524435.343892001,43479359.394661859,270642729.91271871,18480539.382706072,18665344.776533127,52785595.028035685,95202591.032707214,56329661.825952373]
[4958,{"$f":"NPV(#REF!,$G4967:$CJ4967)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,0,914737.28064654907,0,0,0,0,1013844.0726117417,0,0,1078390.4635898953,16512097.909380458,0,3404776.2901011663,8023922.7903384157,5788687.1558870003,0,0,5964090.1653975332,1204746.2134103014,6083968.377722024,3686884.836899546,2482502.4568456947,47639222.14686887,0,2557724.7637905753,14396218.568174113,0,7905679.1455745818,9315525.2598687187,99658887.383107617,0,9597794.9907679986,8308948.2348648664,5594691.8114756783,24220890.324742813,0,8646324.8520828057,26198364.301810898,2940038.660536556,5938878.0942838425,8997400.3128400221,6058249.5439789491,10707956.068982789,13905045.809579084,224992539.33171767,7880298.4613064574,17510023.181022946,1607738.4920757434,3247631.7539930018,1640054.0357664661,9938727.4567447808,40152458.925248921,328465304.60479581,40959523.349646434,91356803.537773877,53969462.618258499,19341959.022221033,1775943.510222113,3587405.8906486672,1811639.9747775777,10978538.24715212,44353294.518494561,362830042.89638829,45244795.738316298,100914746.49466965,59615862.504681267]
[4959,{"$f":"NPV(#REF!,$G4968:$CJ4968)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,0,859986.24922296393,0,7168881.6203954117,0,0,1906322.1314999659,0,2979596.556793307,1013844.0726117417,9314265.9307731893,0,0,4403226.1091681216,0,0,1146274.6843340595,10419636.8805966,7015888.8329350445,0,16699452.463113092,6023731.0670515066,8517555.7288108319,28266117.082896523,8688758.5989599321,1253663.7407070755,2532400.7562282924,6394311.9094764385,2583302.0114284819,15654810.189256594,0,7984735.9370303294,1344097.2160667721,0,10968908.560877712,22157195.292972978,4196018.8586067585,16951916.1887713,5707145.1168863401,0,20376505.568075143,27930367.275097277,1484719.5235709606,13496100.469260035,13631061.473952636,0,13905045.809579084,22073565.927310802,4728179.0767838741,17510023.181022946,49839893.25434804,9742895.2619790044,85282809.859856233,34785546.098606735,5019057.3656561151,20276991.757250708,22186408.481058486,0,12186652.849284178,19341959.022221033,55054248.816885501,10762217.671946,94205278.688434035,38424883.86503242,5544161.8148118202,22398413.73183975,24507597.691587996,0,13461646.372024802]
[4960,{"$f":"NPV(#REF!,$G4969:$CJ4969)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3584440.8101977059,914737.28064654907,0,953161.06574998295,0,0,1013844.0726117417,5174592.1837628828,11620739.516367633,3235171.3907696856,15411291.382088427,0,4539701.7201348888,1146274.6843340595,9261899.4494192004,5846574.0274458714,0,4771272.1323180264,2409492.4268206027,10951143.079899643,0,6206256.142114237,2507327.4814141509,10129603.024913169,1278862.3818952877,7749906.0342854457,0,36893169.346014716,10646314.582707107,2688194.4321335442,0,1371113.5701097141,5539298.8232432446,6993364.7643445982,5650638.7295904336,5707145.1168863401,47554786.686455436,29109293.668678779,0,7423597.6178548029,2999133.437613341,10601936.70196316,13767372.088692158,33990111.978971094,14044096.267674875,11032417.84582904,4775460.8675517114,9646430.9524544589,32476317.53993002,39361296.858395182,61288819.31659282,10038114.73131223,8448746.5655211285,139729263.40327609,49987684.954630993,58211782.74603647,5275079.7333330084,10655661.061332678,35874058.906486675,43479359.394661859,67700985.857438087,11088323.62962364,9332672.3882665634,154348035.92266884,55217502.798970185,64302023.180902109]
[4961,{"$f":"NPV(#REF!,$G4970:$CJ4970)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,0,0,933751.55223555362,0,0,0,0,5174592.1837628828,0,0,0,17979016.713405501,0,0,8104162.0182418004,3507944.4164675223,3543023.860632197,0,0,0,0,9930009.8273827787,6268318.703535378,10129603.024913169,10230899.055162301,72332456.319997489,5218270.0630855318,0,7984735.9370303294,1344097.2160667721,12217843.694046957,8226681.4206582839,22157195.292972978,2797345.9057378392,5650638.7295904336,0,20174757.988193214,5821858.7337357551,1470019.330268278,31395277.247966688,10496967.031646693,7572811.929973687,7648540.049273422,6180020.3598129256,79583212.183490962,58314208.613667786,9550921.7351034228,3215476.9841514868,34100133.416926518,14760486.321898194,4969363.7283723904,15057172.096968347,21966741.070354935,10239880.837411609,10342279.645785721,27855206.512649547,10550159.466666017,3551887.020444226,37667761.851811007,16304759.772998199,5489269.1235760599,16632485.444435462,24264948.209493063,11311198.934579074,11424310.923924863,30769477.421770979]
[4962,{"$f":"NPV(#REF!,$G4971:$CJ4971)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12545542.83569197,0,2801254.656706661,0,0,0,3041532.2178352252,0,0,5391952.3179494767,0,0,0,2292549.368668119,1157737.4311774001,2338629.6109783482,0,0,1204746.2134103014,2433587.3510888093,3686884.836899546,0,11465500.42827216,10129603.024913169,11509761.43705759,3874953.0171427228,7827405.0946282968,0,13307893.228383884,1344097.2160667721,2715076.3764548791,10968908.560877712,6924123.5290540559,11189383.622951357,22602554.918361735,14267862.792215852,0,175347267.01485932,5880077.3210731121,11877756.188567685,11996533.750453364,7572811.929973687,13767372.088692158,72840183.738062665,54615929.929846734,4728179.0767838741,12734562.313471232,33996586.493013434,3247631.7539930018,42641404.929928117,35026717.060338229,8365095.6094268598,23656490.383459158,8533234.0311763417,1723713.2742976204,40041859.361933723,14066879.288888022,37553381.628638357,3587405.8906486672,47102639.344217017,38691286.645367727,9240269.6913530361,26131482.687146377,9425999.1121492293,1904051.820654144,44231123.793795779]
[4963,{"$f":"NPV(#REF!,$G4972:$CJ4972)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,933751.55223555362,0,0,1986397.7045288715,1013844.0726117417,2069836.873505153,2112861.7302486603,0,0,2247377.0891756876,0,2292549.368668119,6946424.5870643994,0,0,17892270.496192601,22890178.054795723,0,4915846.4491993953,1241251.2284228473,5014654.9628283018,0,0,5166604.0228569638,0,26352263.818581942,60079275.363506123,1344097.2160667721,0,17824476.41142628,6924123.5290540559,75528339.454921648,14126596.823976085,2853572.55844317,0,5821858.7337357551,63638885.167826086,4454158.5707128812,28491767.657326736,10601936.70196316,12237664.078837475,0,12483641.12682211,30174600.047899175,0,11254169.444530204,22733422.277951013,3280108.0715329321,13492807.570719905,40152458.925248921,109833705.35177468,25599702.093529027,29303125.663059544,63434633.967158258,0,12431604.571554791,25111841.234540671,3623279.9495551554,14904453.776533019,44353294.518494561,121324741.04746532,28277997.33644769,32368880.951120447,70071300.197484165]
[4964,{"$f":"NPV(#REF!,$G4973:$CJ4973)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2527422.249925829,0,0,4480551.0127471322,2744211.8419396468,0,3812644.2629999318,0,1986397.7045288715,4055376.2904469669,6209510.6205154583,0,1078390.4635898953,0,25844836.525520407,9079403.4402697776,2292549.368668119,0,5846574.0274458714,0,9542544.2646360528,0,4867174.7021776186,0,0,7521982.4442424532,1266200.3781141462,5115449.5275811506,15499812.068570891,6522837.5788569143,3952839.5727872909,7984735.9370303294,18817361.024934806,4072614.5646823184,12340022.130987426,20772370.587162171,13986729.528689196,14126596.823976085,1426786.279221585,31703191.124303624,65099985.591580898,4410057.9908048334,2969439.0471419212,29991334.376133408,7572811.929973687,0,42165026.449276075,3120910.2817055276,17336656.614874206,55713710.121436641,28939292.85736338,27604869.908940513,42641404.929928117,61288819.31659282,82465102.315080836,11828245.191729579,17066468.062352683,48263971.680333368,31844053.535865173,61542596.888885096,31966983.183998037,30492950.070513669,47102639.344217017,67700985.857438087,91092776.591537058,13065741.343573188,18851998.224298459,53313450.978316031,35175646.09849558]
[4965,{"$f":"NPV(#REF!,$G4974:$CJ4974)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3658949.1225861963,933751.55223555362,0,972974.03692289197,0,0,9314265.9307731893,19015755.572237942,0,2201613.0545840608,0,0,0,10419636.8805966,10523833.249402568,0,2385636.0661590132,21685431.841385424,8517555.7288108319,27037155.470596675,4965004.9136913894,0,1266200.3781141462,0,1291651.0057142409,0,5270452.7637163885,26615786.456767768,1344097.2160667721,0,17824476.41142628,16617896.469729733,6993364.7643445982,7063298.4119880423,0,7205270.7100690054,5821858.7337357551,8820115.9816096667,16331914.759280568,34490034.532553419,6058249.5439789491,32123868.20694837,13905045.809579084,0,18912716.307135496,22285484.048574656,9646430.9524544589,21109606.400954511,19680648.429197591,57975910.164344557,30114344.193936694,72905238.961525112,10239880.837411609,43092831.857440509,230852707.47251377,24617038.755554039,10655661.061332678,23318138.289216336,21739679.697330929,64041473.108387366,33264970.888870925,80532740.015291631,11311198.934579074,47601295.516353607,255005008.38521928]
[4966,{"$f":"NPV(#REF!,$G4975:$CJ4975)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5394986.6940191118,3584440.8101977059,914737.28064654907,933751.55223555362,0,0,0,4055376.2904469669,0,0,0,7705645.6910442133,1123688.5445878438,0,0,11577374.311774001,0,1181007.9535440658,0,1204746.2134103014,3650381.0266332137,6144808.0614992445,0,3760991.2221212266,45583213.612109266,12788623.818952877,0,15654810.189256594,3952839.5727872909,6653946.6141919419,2688194.4321335442,16290458.258729273,9597794.9907679986,9693772.9406756777,6993364.7643445982,12713937.141578477,14267862.792215852,0,18921040.884641204,51450676.559389725,1484719.5235709606,22493500.782100059,12116499.087957898,4589124.0295640528,0,0,17336656.614874206,15918202.89183904,3215476.9841514868,32476317.53993002,11480378.250365261,9938727.4567447808,223062827.70848981,3379498.6262084516,44372816.962116972,60329964.600416712,48746611.397136711,17583599.111110028,3551887.020444226,35874058.906486675,12681479.823443042,10978538.24715212,246400134.8435854,3733068.9553066255,49015195.383175991,66641813.722895041,53846585.48809921]
[4967,{"$f":"NPV(#REF!,$G4976:$CJ4976)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,6403160.964525843,0,953161.06574998295,4864870.18461446,0,4055376.2904469669,1034918.4367525765,2112861.7302486603,0,0,0,0,0,4630949.7247096002,5846574.0274458714,0,0,0,17035111.457621664,0,8688758.5989599321,0,6331001.8905707318,6394311.9094764385,1291651.0057142409,10436540.126171064,0,2661578.6456767768,4032291.6482003159,17647996.446956713,10968908.560877712,5539298.8232432446,1398672.9528689196,2825319.3647952168,5707145.1168863401,7205270.7100690054,7277323.4171696948,13658227.938692305,23755512.37713537,13496100.469260035,158425560.11974809,0,15450050.899532314,73341391.620079905,45705731.075577453,20693663.759390753,9646430.9524544589,42219212.801909022,9840324.2145987954,13251636.608993042,50434156.327909954,8448746.5655211285,54612697.799528584,8618566.3714881018,30103103.128824573,22858678.844443034,10655661.061332678,46636276.578432672,10869839.848665465,14638050.996202828,55710684.956256859,9332672.3882665634,60326394.317755066,9520259.1032707207,33252553.75963489]
[4968,{"$f":"NPV(#REF!,$G4977:$CJ4977)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,3369896.3332344387,859986.24922296393,0,0,0,1867503.1044711072,0,0,993198.85226443573,1013844.0726117417,0,4225723.4604973206,0,0,1123688.5445878438,0,3438824.0530021782,0,0,0,3578454.0992385196,2409492.4268206027,6083968.377722024,3686884.836899546,6206256.142114237,45131894.665454723,10129603.024913169,0,6458255.0285712052,0,0,10646314.582707107,5376388.8642670885,2715076.3764548791,12340022.130987426,0,6993364.7643445982,0,21401794.188323777,4323162.4260414029,1455464.6834339388,4410057.9908048334,0,0,4543687.157984212,4589124.0295640528,12360040.719625851,0,64618447.382712945,15918202.89183904,51447631.746423788,11366711.138975507,9840324.2145987954,29816182.370234344,50190573.656561159,301888972.41790205,15359821.256117415,22408272.565869063,226863860.44932732,17583599.111110028,56830192.327107616,12555920.617270336,10869839.848665465,32935614.741456363,55441618.148118213,333473238.3504675,16966798.401868615,24752673.668503873,250598839.70852691]
[4969,{"$f":"NPV(#REF!,$G4978:$CJ4978)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,6272771.4178459849,0,0,0,0,3972795.4090577429,0,6209510.6205154583,2112861.7302486603,0,3302419.5818760912,12524177.05624344,0,13755296.212008713,0,7015888.8329350445,0,8349726.2315565459,1204746.2134103014,0,1228961.6122998488,0,1253663.7407070755,0,0,7749906.0342854457,2609135.0315427659,2635226.3818581942,5323157.2913535535,1344097.2160667721,16290458.258729273,5484454.2804388562,0,11189383.622951357,0,49133930.937211767,14410541.420138011,80686281.301162452,31298459.901915748,5938878.0942838425,22493500.782100059,7572811.929973687,7648540.049273422,21630071.259345241,23406827.11279146,9456358.1535677481,20693663.759390753,28939292.85736338,22733422.277951013,18040594.393431127,35026717.060338229,11711133.853197603,52382228.706230998,5119940.4187058043,29303125.663059544,8704752.0352029838,22858678.844443034,31966983.183998037,25111841.234540671,19928039.722553354,38691286.645367727,12936377.567894248,57862568.80725269,5655599.4672895372,32368880.951120447,9615461.6943034306]
[4970,{"$f":"NPV(#REF!,$G4979:$CJ4979)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6403160.964525843,0,2859483.1972499485,0,0,1013844.0726117417,0,6338585.1907459805,0,2201613.0545840608,17979016.713405501,0,0,0,0,0,2385636.0661590132,3614238.6402309034,3650381.0266332137,2457923.2245996976,12412512.284228474,1253663.7407070755,2532400.7562282924,0,0,0,3952839.5727872909,1330789.3228383884,18817361.024934806,1357538.1882274395,2742227.1402194281,6924123.5290540559,4196018.8586067585,5650638.7295904336,5707145.1168863401,43231624.260414034,1455464.6834339388,20580270.623755891,23755512.37713537,11996533.750453364,45436871.57984212,7648540.049273422,24720081.439251702,10923185.985969346,14184537.230351623,25469124.626942463,48232154.762272306,159165072.65576178,6560216.1430658642,13492807.570719905,82465102.315080836,52382228.706230998,0,62053677.874714337,20891404.88448716,28133758.577776045,53278305.306663401,175817260.84823635,7246559.8991103107,14904453.776533019,91092776.591537058,57862568.80725269,0,68545865.543549195,23077108.066328231]
[4971,{"$f":"NPV(#REF!,$G4980:$CJ4980)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4517124.2606157279,0,9147372.8064654898,0,953161.06574998295,0,0,0,2069836.873505153,0,1078390.4635898953,0,24721147.980932564,0,6877648.1060043564,0,1169314.8054891741,17715119.303160988,0,3614238.6402309034,14601524.106532855,0,6206256.142114237,1253663.7407070755,5064801.5124565847,3836587.1456858627,0,3913702.5473141484,0,22623418.488252599,0,5430152.7529097581,10968908.560877712,23542019.99878379,4196018.8586067585,36729151.742337815,8560717.6753295101,99432735.798952267,26198364.301810898,5880077.3210731121,11877756.188567685,11996533.750453364,16660186.245942112,10707956.068982789,9270030.5397193879,199116481.25655013,17336656.614874206,7959101.4459195202,4823215.4762272295,9742895.2619790044,18040594.393431127,34785546.098606735,0,3379498.6262084516,60478074.267344065,248313804.54316986,24373305.698568355,8791799.5555550139,5327830.5306663392,10762217.671946,19928039.722553354,38424883.86503242,0,3733068.9553066255,66805418.937970273,274292922.54341871,26923292.744049605]
[4972,{"$f":"NPV(#REF!,$G4981:$CJ4981)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,842474.08330860967,0,9656486.7674372308,0,0,0,0,0,1986397.7045288715,4055376.2904469669,0,0,0,0,3371065.6337635312,0,0,4630949.7247096002,1169314.8054891741,8267055.6748084603,0,2409492.4268206027,9734349.4043552373,2457923.2245996976,14895014.741074167,0,3798601.1343424385,2557724.7637905753,5166604.0228569638,15654810.189256594,38210782.536943816,22623418.488252599,1344097.2160667721,0,6855567.85054857,66673208.978591092,0,2825319.3647952168,8560717.6753295101,4323162.4260414029,5821858.7337357551,142406017.6045922,11877756.188567685,13496100.469260035,69669869.755757913,0,6180020.3598129256,21846371.971938692,36249372.922009706,55713710.121436641,48232154.762272306,40595396.92491252,9840324.2145987954,23190364.065737821,30114344.193936694,76038719.089690149,20479761.674823217,17237132.742976204,13927603.256324774,61542596.888885096,53278305.306663401,44842573.63310834,10869839.848665465,25616589.243354946,33264970.888870925,83994051.494399071,22622397.869158149,19040518.206541441,15384738.710885489]
[4973,{"$f":"NPV(#REF!,$G4982:$CJ4982)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,3439944.9968918557,1755724.866806769,3584440.8101977059,2744211.8419396468,0,0,0,993198.85226443573,5069220.3630587086,6209510.6205154583,1056430.8651243302,0,3302419.5818760912,0,0,0,4630949.7247096002,19878351.69331596,1181007.9535440658,3578454.0992385196,2409492.4268206027,0,0,0,0,0,3836587.1456858627,11624859.051428169,5218270.0630855318,0,7984735.9370303294,5376388.8642670885,1357538.1882274395,1371113.5701097141,19387545.881351355,47758519.728227772,31284188.736738749,2853572.55844317,43231624.260414034,55943381.682785481,7350096.6513413899,23971679.630103584,1499566.7188066705,10601936.70196316,13767372.088692158,1545005.0899532314,0,45705731.075577453,9550921.7351034228,32154769.841514867,40595396.92491252,3280108.0715329321,6625818.3044965211,120002271.01058672,38864234.201397188,153382437.85315824,17237132.742976204,19150454.477446564,10550159.466666017,35518870.204442263,44842573.63310834,3623279.9495551554,7319025.4981014142,132557163.65788572,42930292.98602619,169429634.50210762,19040518.206541441,21154015.727467548]
[4974,{"$f":"NPV(#REF!,$G4983:$CJ4983)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4299931.2461148193,1755724.866806769,896110.20254942647,914737.28064654907,0,15250577.051999727,0,0,0,0,0,0,0,2247377.0891756876,0,8023922.7903384157,5788687.1558870003,9354518.4439133927,0,0,3614238.6402309034,12167936.755444048,29495078.695196368,0,7521982.4442424532,0,0,3874953.0171427228,5218270.0630855318,5270452.7637163885,1330789.3228383884,0,8145229.1293646367,17824476.41142628,0,4196018.8586067585,15539256.506373694,35669656.980539627,7205270.7100690054,24742899.618376959,0,8908317.1414257623,10496967.031646693,22718435.78992106,6118832.0394187374,150990216.27680188,18725461.690233164,17336656.614874206,291858144.79227418,25723815.873211894,3247631.7539930018,39361296.858395182,16564545.761241302,30114344.193936694,6758997.2524169032,17066468.062352683,13789706.194380963,53969462.618258499,322392964.21901304,28415096.163553808,3587405.8906486672,43479359.394661859,18297563.745253537,33264970.888870925,7466137.9106132509,18851998.224298459,15232414.565233152,59615862.504681267]
[4975,{"$f":"NPV(#REF!,$G4984:$CJ4984)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,842474.08330860967,2579958.7476688917,5394986.6940191118,0,6403160.964525843,933751.55223555362,0,972974.03692289197,1986397.7045288715,5069220.3630587086,0,0,2156780.9271797906,2201613.0545840608,0,0,0,9261899.4494192004,0,0,0,2409492.4268206027,3650381.0266332137,1228961.6122998488,6206256.142114237,45131894.665454723,1266200.3781141462,1278862.3818952877,5166604.0228569638,2609135.0315427659,6588065.9546454856,11977103.905545495,2688194.4321335442,19005534.635184154,2742227.1402194281,18002721.175540544,50555865.633949988,2825319.3647952168,11414290.23377268,15851595.562151812,0,26460347.944829002,23755512.37713537,4498700.1564200111,0,0,24720081.439251702,207145950.9162122,17336656.614874206,7959101.4459195202,33996586.493013434,48950895.25091207,13120432.286131728,9938727.4567447808,16730191.21885372,30415487.635876063,0,0,20891404.88448716,8791799.5555550139,37553381.628638357,54072241.952843718,14493119.798220621,10978538.24715212,18480539.382706072,33597620.597759627,0,0,23077108.066328231]
[4976,{"$f":"NPV(#REF!,$G4985:$CJ4985)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1684948.1666172193,0,0,2688330.6076482791,0,2801254.656706661,2859483.1972499485,1945948.0738457839,0,0,6209510.6205154583,0,1078390.4635898953,0,0,0,0,5788687.1558870003,0,0,4771272.1323180264,0,1216793.6755444047,2457923.2245996976,3723753.6852685418,0,13928204.159255609,0,2583302.0114284819,1304567.515771383,5270452.7637163885,1330789.3228383884,2688194.4321335442,16290458.258729273,1371113.5701097141,2769649.4116216223,75528339.454921648,24015214.600759342,12841076.512994265,47554786.686455436,26198364.301810898,5880077.3210731121,31395277.247966688,0,39378622.035863169,13767372.088692158,50985167.968456641,18725461.690233164,20488775.99939679,7959101.4459195202,54663108.730575271,69824082.710849538,13120432.286131728,8282272.8806206509,18403210.34073909,21966741.070354935,18773114.868587952,5171139.8228928605,17409504.070405968,8791799.5555550139,60382079.347551838,77129226.648946345,14493119.798220621,9148781.8726267684,20328593.320976678,24264948.209493063,20737198.046728306,5712155.4619624317,19230923.388606861]
[4977,{"$f":"NPV(#REF!,$G4986:$CJ4986)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,1650637.0460876187,842474.08330860967,1719972.4984459279,0,0,1829474.5612930981,4668757.7611777689,0,0,993198.85226443573,1013844.0726117417,0,1056430.8651243302,1078390.4635898953,0,1123688.5445878438,2269850.8600674444,6877648.1060043564,10419636.8805966,5846574.0274458714,14172095.442528788,3578454.0992385196,4818984.8536412055,0,4915846.4491993953,0,7521982.4442424532,2532400.7562282924,0,3874953.0171427228,30005052.862741806,0,7984735.9370303294,1344097.2160667721,0,12340022.130987426,22157195.292972978,19581421.340164874,79314617.938241646,49133930.937211767,47554786.686455436,5821858.7337357551,10290135.311877945,31395277.247966688,4498700.1564200111,0,1529708.0098546844,20085066.169392008,1560455.1408527638,1576059.6922612914,36611866.651229791,14469646.42868169,9742895.2619790044,39361296.858395182,26503273.217986085,52107175.449795328,27035989.009667613,22186408.481058486,17237132.742976204,15668553.663365372,40442277.955553062,15983491.591999019,10762217.671946,43479359.394661859,29276101.992405657,57558738.894527465,29864551.642453004,24507597.691587996,19040518.206541441,17307831.049746174]
[4978,{"$f":"NPV(#REF!,$G4987:$CJ4987)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719972.4984459279,0,2688330.6076482791,0,2801254.656706661,0,972974.03692289197,1986397.7045288715,0,6209510.6205154583,2112861.7302486603,0,1100806.5272920304,4494754.1783513753,7944478.0102360556,0,3473212.2935321997,5846574.0274458714,0,5964090.1653975332,0,0,0,0,0,12662003.781141464,1278862.3818952877,2583302.0114284819,18263945.22079936,3952839.5727872909,0,0,1357538.1882274395,20566703.551645711,1384824.7058108111,18182748.387295954,33903832.3775426,11414290.23377268,5764216.5680552041,4366394.0503018163,11760154.642146224,14847195.235709606,5998266.8752266821,18174748.631936848,16826788.108401526,4635015.2698596939,53737056.655119009,3152119.3845225829,70040092.724091783,6430953.9683029735,159165072.65576178,247264876.77146244,29816182.370234344,0,70969471.150377482,44372816.962116972,10342279.645785721,64922111.269626781,77367836.08888413,7103774.040888452,175817260.84823635,273134253.71883249,32935614.741456363,0,78394448.061439127,49015195.383175991,11424310.923924863,71714400.536837861]
[4979,{"$f":"NPV(#REF!,$G4988:$CJ4988)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,3584440.8101977059,2744211.8419396468,0,2859483.1972499485,1945948.0738457839,0,1013844.0726117417,0,6338585.1907459805,0,0,17979016.713405501,9079403.4402697776,20632944.318013072,3473212.2935321997,5846574.0274458714,0,13120998.363874573,2409492.4268206027,0,2457923.2245996976,8688758.5989599321,0,13928204.159255609,3836587.1456858627,0,2609135.0315427659,19764197.863936458,0,96774999.556807593,9502767.317592077,16453362.841316568,13848247.058108112,15385402.481558116,1412659.6823976084,0,4323162.4260414029,24742899.618376959,5880077.3210731121,7423597.6178548029,13496100.469260035,19689311.017931584,4589124.0295640528,29355096.709111396,14044096.267674875,23640895.383919373,4775460.8675517114,3215476.9841514868,21109606.400954511,42641404.929928117,64601728.468841076,38479439.803363554,25346239.696563389,8533234.0311763417,0,24373305.698568355,5275079.7333330084,3551887.020444226,23318138.289216336,47102639.344217017,71360498.606488779,42505240.580223963,27998017.164799694,9425999.1121492293,0,26923292.744049605]
[4980,{"$f":"NPV(#REF!,$G4989:$CJ4989)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5394986.6940191118,0,914737.28064654907,0,0,0,993198.85226443573,4055376.2904469669,0,1056430.8651243302,0,3302419.5818760912,0,0,5731373.4216702972,4630949.7247096002,0,0,9542544.2646360528,1204746.2134103014,12167936.755444048,1228961.6122998488,6206256.142114237,8775646.1849495284,0,0,0,0,2635226.3818581942,60079275.363506123,2688194.4321335442,14932920.070501836,16453362.841316568,11078597.646486489,16784075.434427034,2825319.3647952168,4280358.8376647551,4323162.4260414029,24742899.618376959,49980657.229121447,10393036.664996725,25492634.219713397,3029124.7719894745,13767372.088692158,80790153.698124126,37450923.380466327,4728179.0767838741,51170009.807768904,24116077.381136153,349985253.92765892,22960756.500730522,9938727.4567447808,0,3379498.6262084516,46079463.76835224,29303125.663059544,64922111.269626781,56523524.991169885,26639152.653331701,386601455.05615062,25362959.646886084,10978538.24715212,0,3733068.9553066255,50900395.205605835,32368880.951120447,71714400.536837861]
[4981,{"$f":"NPV(#REF!,$G4990:$CJ4990)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,0,0,0,0,0,0,1986397.7045288715,2027688.1452234834,0,0,0,0,1123688.5445878438,1134925.4300337222,1146274.6843340595,0,0,0,0,6023731.0670515066,4867174.7021776186,3686884.836899546,6206256.142114237,1253663.7407070755,2532400.7562282924,1278862.3818952877,0,2609135.0315427659,0,1330789.3228383884,1344097.2160667721,0,6855567.85054857,23542019.99878379,2797345.9057378392,7063298.4119880423,5707145.1168863401,7205270.7100690054,1455464.6834339388,20580270.623755891,14847195.235709606,2999133.437613341,7572811.929973687,13767372.088692158,23175076.349298473,73341391.620079905,36249372.922009706,4775460.8675517114,16077384.920757433,22733422.277951013,45921513.001461044,67914637.621089339,223062827.70848981,52382228.706230998,25599702.093529027,51711398.228928618,15668553.663365372,5275079.7333330084,17759435.102221131,25111841.234540671,50725919.293772168,75020011.355539486,246400134.8435854,57862568.80725269,28277997.33644769,57121554.619624332,17307831.049746174]
[4982,{"$f":"NPV(#REF!,$G4991:$CJ4991)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,0,0,0,0,0,993198.85226443573,0,0,11620739.516367633,0,2201613.0545840608,0,6809552.5802023327,3438824.0530021782,0,0,1181007.9535440658,0,0,0,18434424.184497733,17377517.197919864,0,6331001.8905707318,0,68457503.302854776,0,1317613.1909290971,5323157.2913535535,1344097.2160667721,6787690.9411371984,10968908.560877712,1384824.7058108111,2797345.9057378392,4237979.047192825,5707145.1168863401,1441054.142013801,11643717.46747151,7350096.6513413899,2969439.0471419212,22493500.782100059,6058249.5439789491,56599196.364623323,12360040.719625851,23406827.11279146,53586029.536883906,25469124.626942463,45016677.778120816,34100133.416926518,42641404.929928117,4969363.7283723904,71939822.241070986,21966741.070354935,213893216.09554833,27579412.388761926,1740950.4070405967,28133758.577776045,49726418.286219165,37667761.851811007,47102639.344217017,5489269.1235760599,79466319.3456361,24264948.209493063,236271178.97450265,30464829.130466305,1923092.3388606862]
[4983,{"$f":"NPV(#REF!,$G4992:$CJ4992)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6739792.6664688773,0,2633587.3002101532,0,0,0,1906322.1314999659,972974.03692289197,0,1013844.0726117417,0,0,1078390.4635898953,0,1123688.5445878438,0,0,0,2338629.6109783482,0,5964090.1653975332,0,3650381.0266332137,2457923.2245996976,0,1253663.7407070755,3798601.1343424385,1278862.3818952877,7749906.0342854457,2609135.0315427659,1317613.1909290971,65596188.490668073,8064583.2964006318,6787690.9411371984,8226681.4206582839,31850968.233648658,18182748.387295954,5650638.7295904336,2853572.55844317,18733703.846179411,17465576.201207265,143876036.93486047,11877756.188567685,16495233.906873375,68155307.369763181,0,46350152.698596947,76462301.901785433,120468934.29664445,63672811.567356162,28939292.85736338,361824802.94870484,223110204.61857754,4969363.7283723904,118572834.56003147,73643294.455712005,40959523.349646434,13789706.194380963,41782809.768974319,70334396.444440112,31966983.183998037,399679682.85968852,246452468.4267019,5489269.1235760599,130978176.52773312,81348012.443951756,45244795.738316298,15232414.565233152,46154216.132656462]
[4984,{"$f":"NPV(#REF!,$G4993:$CJ4993)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,914737.28064654907,0,0,0,993198.85226443573,5069220.3630587086,0,8451446.9209946413,0,0,0,1134925.4300337222,2292549.368668119,0,7015888.8329350445,16534111.349616921,3578454.0992385196,6023731.0670515066,0,2457923.2245996976,14895014.741074167,3760991.2221212266,0,14067486.200848166,2583302.0114284819,0,3952839.5727872909,6653946.6141919419,5376388.8642670885,13575381.882274397,12340022.130987426,19387545.881351355,6993364.7643445982,7063298.4119880423,2853572.55844317,7205270.7100690054,62796889.291747123,10290135.311877945,8908317.1414257623,4498700.1564200111,10601936.70196316,12237664.078837475,4635015.2698596939,10923185.985969346,17336656.614874206,9550921.7351034228,1607738.4920757434,40595396.92491252,18040594.393431127,61288819.31659282,16730191.21885372,8448746.5655211285,10239880.837411609,22408272.565869063,226863860.44932732,10550159.466666017,1775943.510222113,44842573.63310834,19928039.722553354,67700985.857438087,18480539.382706072,9332672.3882665634,11311198.934579074,24752673.668503873,250598839.70852691]
[4985,{"$f":"NPV(#REF!,$G4994:$CJ4994)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,6272771.4178459849,914737.28064654907,933751.55223555362,0,0,993198.85226443573,0,0,0,0,2201613.0545840608,0,0,5731373.4216702972,0,3507944.4164675223,0,0,2409492.4268206027,6083968.377722024,0,2482502.4568456947,0,1266200.3781141462,0,5166604.0228569638,3913702.5473141484,2635226.3818581942,7984735.9370303294,13440972.160667721,2715076.3764548791,0,9693772.9406756777,37764169.727460824,7063298.4119880423,32816084.422096457,18733703.846179411,27653828.985244837,27930367.275097277,5938878.0942838425,7497833.5940333521,21203873.40392632,7648540.049273422,80790153.698124126,0,42553611.691054866,9550921.7351034228,45016677.778120816,32476317.53993002,42641404.929928117,23190364.065737821,6692076.4875414874,11828245.191729579,74131248.717226207,49987684.954630993,230852707.47251377,10550159.466666017,49726418.286219165,35874058.906486675,47102639.344217017,25616589.243354946,7392215.7530824281,13065741.343573188,81887017.517409027,55217502.798970185,255005008.38521928]
[4986,{"$f":"NPV(#REF!,$G4995:$CJ4995)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,3439944.9968918557,0,0,2744211.8419396468,933751.55223555362,3812644.2629999318,0,0,1013844.0726117417,0,3169292.5953729902,0,0,0,3404776.2901011663,0,3473212.2935321997,2338629.6109783482,0,2385636.0661590132,0,3650381.0266332137,0,6206256.142114237,1253663.7407070755,48115614.368337557,0,0,0,21081811.054865554,2661578.6456767768,9408680.512467403,0,5484454.2804388562,0,0,11301277.459180867,15694649.071437437,12969487.278124209,7277323.4171696948,32768479.232175812,2969439.0471419212,2999133.437613341,6058249.5439789491,4589124.0295640528,42165026.449276075,0,19142182.202061325,15918202.89183904,25723815.873211894,3247631.7539930018,39361296.858395182,36442000.674730867,5019057.3656561151,18587242.444146484,66559225.443175465,17237132.742976204,5222851.2211217899,17583599.111110028,28415096.163553808,3587405.8906486672,43479359.394661859,40254640.23955778,5544161.8148118202,20531879.25418644,73522793.074763983,19040518.206541441,5769277.0165820578]
[4987,{"$f":"NPV(#REF!,$G4996:$CJ4996)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,914737.28064654907,0,0,0,993198.85226443573,4055376.2904469669,1034918.4367525765,0,0,0,0,0,0,0,0,0,2385636.0661590132,2409492.4268206027,0,2457923.2245996976,1241251.2284228473,0,0,5115449.5275811506,18083114.079999372,2609135.0315427659,7905679.1455745818,1330789.3228383884,8064583.2964006318,1357538.1882274395,17824476.41142628,0,79927997.6441973,7063298.4119880423,31389298.142874874,5764216.5680552041,5821858.7337357551,27930367.275097277,8908317.1414257623,52484835.158233464,6058249.5439789491,6118832.0394187374,20085066.169392008,17165006.549380403,17336656.614874206,23877304.337758563,4823215.4762272295,25981054.031944014,42641404.929928117,8282272.8806206509,60472271.059203491,3379498.6262084516,5119940.4187058043,13789706.194380963,226863860.44932732,26375398.666665044,5327830.5306663392,28699247.125189338,47102639.344217017,9148781.8726267684,66799008.58585985,3733068.9553066255,5655599.4672895372,15232414.565233152,250598839.70852691]
[4988,{"$f":"NPV(#REF!,$G4997:$CJ4997)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,842474.08330860967,0,0,0,0,0,0,0,1986397.7045288715,0,6209510.6205154583,0,0,3302419.5818760912,0,0,5731373.4216702972,2315474.8623548001,9354518.4439133927,0,17892270.496192601,4818984.8536412055,0,18434424.184497733,0,0,0,1278862.3818952877,0,0,25034650.627652843,65596188.490668073,1344097.2160667721,1357538.1882274395,1371113.5701097141,2769649.4116216223,9790710.6700824369,18364575.871168908,14267862.792215852,5764216.5680552041,5821858.7337357551,0,10393036.664996725,5998266.8752266821,0,12237664.078837475,4635015.2698596939,81143667.324343711,45935196.970512085,23877304.337758563,28939292.85736338,6495263.5079860035,41001350.894161649,9938727.4567447808,57369815.486781552,18587242.444146484,63145931.830704927,63777391.149011962,1740950.4070405967,26375398.666665044,31966983.183998037,7174811.7812973345,45290999.369439438,10978538.24715212,63371967.517457299,20531879.25418644,69752393.429904297,70449917.364203334,1923092.3388606862]
[4989,{"$f":"NPV(#REF!,$G4998:$CJ4998)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3235171.3907696856,0,0,2269850.8600674444,0,8104162.0182418004,0,0,3578454.0992385196,0,6083968.377722024,0,0,10029309.925656604,45583213.612109266,11509761.43705759,1291651.0057142409,5218270.0630855318,14493745.100220069,7984735.9370303294,0,0,10968908.560877712,22157195.292972978,9790710.6700824369,5650638.7295904336,2853572.55844317,8646324.8520828057,26198364.301810898,22050289.95402417,17816634.282851525,46704897.208513059,10601936.70196316,10707956.068982789,179700085.93707222,15604551.408527639,6304238.7690451657,51170009.807768904,45016677.778120816,9742895.2619790044,13120432.286131728,23190364.065737821,214210566.75632796,25346239.696563389,13653174.449882146,24131985.840166684,225122910.04228669,56523524.991169885,49726418.286219165,10762217.671946,14493119.798220621,25616589.243354946,236621731.53591377,27998017.164799694,15081598.579438766,26656725.489158016,248675747.36966622]
[4990,{"$f":"NPV(#REF!,$G4999:$CJ4999)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,4126592.6152190468,0,2579958.7476688917,0,1792220.4050988529,2744211.8419396468,0,0,0,0,0,0,0,2156780.9271797906,0,0,9079403.4402697776,10316472.159006536,0,1169314.8054891741,0,0,0,7300762.0532664275,1228961.6122998488,0,0,2532400.7562282924,0,14208161.062856652,1304567.515771383,38210782.536943816,5323157.2913535535,1344097.2160667721,12217843.694046957,4113340.7103291419,0,0,16951916.1887713,5707145.1168863401,0,7277323.4171696948,5880077.3210731121,34364716.295108609,1499566.7188066705,68155307.369763181,56599196.364623323,1545005.0899532314,207145950.9162122,9456358.1535677481,28652765.205310274,0,9742895.2619790044,16400540.35766466,38098455.250854991,20076229.46262446,13517994.504833806,20479761.674823217,20684559.291571442,52228512.211217903,31650478.39999805,0,10762217.671946,18116399.747775774,42084396.614083126,22176647.259247281,14932275.821226502,22622397.869158149,22848621.847849727,57692770.165820591]
[4991,{"$f":"NPV(#REF!,$G5000:$CJ5000)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,8424740.8330860976,0,0,0,0,0,0,972974.03692289197,0,1013844.0726117417,0,0,0,0,1123688.5445878438,3404776.2901011663,0,1157737.4311774001,5846574.0274458714,7086047.721264394,3578454.0992385196,1204746.2134103014,0,1228961.6122998488,0,1253663.7407070755,10129603.024913169,5115449.5275811506,0,13045675.157713829,14493745.100220069,1330789.3228383884,18817361.024934806,8145229.1293646367,15082249.271206854,6924123.5290540559,16784075.434427034,2825319.3647952168,5707145.1168863401,7205270.7100690054,7277323.4171696948,8820115.9816096667,23755512.37713537,49922359.571615919,39378622.035863169,7648540.049273422,12360040.719625851,18725461.690233164,9456358.1535677481,20693663.759390753,0,16238158.76996501,18040594.393431127,1656454.5761241303,0,5069247.9393126769,66559225.443175465,60329964.600416712,13927603.256324774,22858678.844443034,0,17937029.453243338,19928039.722553354,1829756.3745253535,0,5599603.4329599375,73522793.074763983,66641813.722895041,15384738.710885489]
[4992,{"$f":"NPV(#REF!,$G5001:$CJ5001)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755724.866806769,896110.20254942647,914737.28064654907,0,0,4864870.18461446,0,0,2069836.873505153,0,0,0,12524177.05624344,0,6877648.1060043564,0,0,0,0,1204746.2134103014,3650381.0266332137,0,12412512.284228474,0,2532400.7562282924,16625210.96463874,7749906.0342854457,0,0,6653946.6141919419,0,5430152.7529097581,10968908.560877712,19387545.881351355,6993364.7643445982,24220890.324742813,2853572.55844317,4323162.4260414029,4366394.0503018163,2940038.660536556,5938878.0942838425,13496100.469260035,74213556.913742125,7648540.049273422,9270030.5397193879,23634021.068163563,36249372.922009706,11142742.024287328,32154769.841514867,4871447.6309895022,13120432.286131728,36442000.674730867,26768305.95016595,52382228.706230998,59732638.21823439,29303125.663059544,15668553.663365372,12308519.37777702,35518870.204442263,5381108.8359730002,14493119.798220621,40254640.23955778,29568863.012329713,57862568.80725269,65981993.785044603,32368880.951120447,17307831.049746174]
[4993,{"$f":"NPV(#REF!,$G5002:$CJ5002)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859986.24922296393,877862.43340338452,0,0,933751.55223555362,953161.06574998295,0,0,0,2069836.873505153,0,0,5504032.6364601525,0,0,0,0,4677259.2219566964,0,0,0,0,2457923.2245996976,0,0,1266200.3781141462,6394311.9094764385,1291651.0057142409,1304567.515771383,0,7984735.9370303294,6720486.0803338606,0,21937817.121755425,6924123.5290540559,6993364.7643445982,24220890.324742813,38730962.020214066,12969487.278124209,5821858.7337357551,8820115.9816096667,5938878.0942838425,0,45436871.57984212,1529708.0098546844,80790153.698124126,23406827.11279146,3152119.3845225829,70040092.724091783,48232154.762272306,71447898.587846041,42641404.929928117,9938727.4567447808,13384152.975082975,66392260.207189396,5119940.4187058043,13789706.194380963,63434633.967158258,77367836.08888413,53278305.306663401,78922929.594270691,47102639.344217017,10978538.24715212,14784431.506164856,73338359.580919281,5655599.4672895372,15232414.565233152,70071300.197484165]
[4994,{"$f":"NPV(#REF!,$G5003:$CJ5003)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$f":"B5003-C5003","v":{"$error":"#REF!"}},{"$f":"B5003/C5003","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3439944.9968918557,1755724.866806769,4480551.0127471322,0,3735006.2089422145,0,972974.03692289197,993198.85226443573,2027688.1452234834,0,0,0,0,0,0,5731373.4216702972,1157737.4311774001,5846574.0274458714,10629071.581896592,9542544.2646360528,3614238.6402309034,3650381.0266332137,0,13653763.512651322,10029309.925656604,2532400.7562282924,6394311.9094764385,19562822.591031075,2609135.0315427659,6588065.9546454856,2661578.6456767768,8064583.2964006318,2715076.3764548791,2742227.1402194281,12463422.3522973,6993364.7643445982,12713937.141578477,8560717.6753295101,5764216.5680552041,5821858.7337357551,1470019.330268278,31395277.247966688,13496100.469260035,10601936.70196316,32123868.20694837,1545005.0899532314,24967282.253644221,17336656.614874206,42979147.807965405,46624416.270196557,42219212.801909022,3280108.0715329321,64601728.468841076,3346038.2437707437,15207743.817938032,63145931.830704927,36448942.230123378,6963801.6281623868,47475717.599997073,51502361.796441279,46636276.578432672,3623279.9495551554,71360498.606488779,3696107.8765412141,16798810.298879813,69752393.429904297,40262308.035229094,7692369.3554427447]
[{"$f":"A5003+1","v":4995},{"$f":"NPV(#REF!,$G5004:$CJ5004)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5159917.4953377834,1755724.866806769,0,0,0,4765805.3287499147,0,1986397.7045288715,0,0,1056430.8651243302,0,4403226.1091681216,25844836.525520407,5674627.1501686107,1146274.6843340595,10419636.8805966,9354518.4439133927,0,7156908.1984770391,2409492.4268206027,0,0,13653763.512651322,11465500.42827216,6331001.8905707318,6394311.9094764385,15499812.068570891,9131972.6103996802,3952839.5727872909,5323157.2913535535,2688194.4321335442,19005534.635184154,1371113.5701097141,5539298.8232432446,6993364.7643445982,5650638.7295904336,4280358.8376647551,12969487.278124209,175347267.01485932,4410057.9908048334,4454158.5707128812,28491767.657326736,21203873.40392632,19886204.128110893,12360040.719625851,14044096.267674875,7880298.4613064574,20693663.759390753,33996586.493013434,9742895.2619790044,223348987.74902305,126614060.67060986,33460382.437707439,23656490.383459158,8533234.0311763417,0,45771656.792180218,22858678.844443034,37553381.628638357,10762217.671946,246716233.55576697,139860692.80491233,36961078.765412144,26131482.687146377,9425999.1121492293,0,50560384.809370324]
[4996,{"$f":"NPV(#REF!,$G5005:$CJ5005)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,877862.43340338452,11649432.633142544,7317898.2451723926,2801254.656706661,0,972974.03692289197,993198.85226443573,0,6209510.6205154583,3169292.5953729902,1078390.4635898953,2201613.0545840608,17979016.713405501,0,2292549.368668119,1157737.4311774001,5846574.0274458714,5905039.7677203286,0,0,8517555.7288108319,1228961.6122998488,14895014.741074167,0,0,0,0,0,0,5323157.2913535535,9408680.512467403,10860305.505819516,17824476.41142628,0,6993364.7643445982,79520293.66224879,14267862.792215852,4323162.4260414029,17465576.201207265,11760154.642146224,5938878.0942838425,34490034.532553419,7572811.929973687,6118832.0394187374,15450050.899532314,23406827.11279146,4728179.0767838741,20693663.759390753,30547031.349439122,38971581.047916017,42641404.929928117,4969363.7283723904,33460382.437707439,8448746.5655211285,158038124.88082427,36197978.760250024,8704752.0352029838,22858678.844443034,33742926.694220148,43048870.687784001,47102639.344217017,5489269.1235760599,36961078.765412144,9332672.3882665634,174572409.40185744,39985088.233737029,9615461.6943034306]
[4997,{"$f":"NPV(#REF!,$G5006:$CJ5006)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9147372.8064654898,933751.55223555362,2859483.1972499485,6810818.2584602442,0,1013844.0726117417,0,0,7548733.2451292668,0,6742131.2675270624,0,5731373.4216702972,10419636.8805966,5846574.0274458714,0,3578454.0992385196,3614238.6402309034,0,4915846.4491993953,1241251.2284228473,3760991.2221212266,0,1278862.3818952877,14208161.062856652,3913702.5473141484,0,6653946.6141919419,13440972.160667721,102210664.77321355,13711135.70109714,30466143.527837846,8392037.7172135171,14126596.823976085,2853572.55844317,2882108.2840276021,5821858.7337357551,1470019.330268278,14847195.235709606,29991334.376133408,0,13767372.088692158,12360040.719625851,3120910.2817055276,15760596.922612915,17510023.181022946,1607738.4920757434,84438425.603818044,11480378.250365261,57975910.164344557,10038114.73131223,8448746.5655211285,0,6894853.0971904816,24373305.698568355,19341959.022221033,1775943.510222113,93272553.156865343,12681479.823443042,64041473.108387366,11088323.62962364,9332672.3882665634,0,7616207.2826165762,26923292.744049605]
[4998,{"$f":"NPV(#REF!,$G5007:$CJ5007)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,842474.08330860967,3439944.9968918557,0,0,0,2801254.656706661,0,0,7945590.8181154858,1013844.0726117417,2069836.873505153,0,0,2201613.0545840608,8989508.3567027505,0,0,1157737.4311774001,2338629.6109783482,0,7156908.1984770391,0,2433587.3510888093,1228961.6122998488,4965004.9136913894,8775646.1849495284,10129603.024913169,0,0,0,6588065.9546454856,7984735.9370303294,6720486.0803338606,8145229.1293646367,116171674.04603949,19387545.881351355,12588056.575820277,79520293.66224879,21401794.188323777,40349515.976386428,2910929.3668678775,10290135.311877945,16331914.759280568,13496100.469260035,19689311.017931584,16826788.108401526,12360040.719625851,3120910.2817055276,11032417.84582904,22285484.048574656,12861907.936605947,25981054.031944014,44281458.965694577,36442000.674730867,0,18587242.444146484,17066468.062352683,10342279.645785721,63434633.967158258,24617038.755554039,14207548.081776904,28699247.125189338,48914279.318994589,40254640.23955778,0,20531879.25418644,18851998.224298459,11424310.923924863,70071300.197484165]
[4999,{"$f":"NPV(#REF!,$G5008:$CJ5008)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2633587.3002101532,0,914737.28064654907,0,2859483.1972499485,0,1986397.7045288715,0,0,6338585.1907459805,2156780.9271797906,0,0,0,0,0,0,18896127.256705053,0,3614238.6402309034,12167936.755444048,27037155.470596675,0,1253663.7407070755,0,3836587.1456858627,15687869.573888354,2609135.0315427659,7905679.1455745818,2661578.6456767768,1344097.2160667721,0,1371113.5701097141,6924123.5290540559,15385402.481558116,15539256.506373694,15694649.071437437,7205270.7100690054,2910929.3668678775,142406017.6045922,14847195.235709606,4498700.1564200111,21203873.40392632,10707956.068982789,3090010.1799064628,20285916.831085928,18912716.307135496,35020046.362045892,0,22733422.277951013,75442485.645257428,56319455.588220425,5019057.3656561151,33794986.262084514,5119940.4187058043,5171139.8228928605,73626863.304849222,38683918.044442065,0,25111841.234540671,83335438.839768574,62211716.733862013,5544161.8148118202,37330689.553066254,5655599.4672895372,5712155.4619624317,81329862.231162801]
[5000,{"$f":"NPV(#REF!,$G5009:$CJ5009)","v":{"$error":"#REF!"}},{"$f":"NPV(#REF!,$G$6:$CJ$6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,0,0,0,0,825318.52304380934,842474.08330860967,0,4517124.2606157279,0,0,2801254.656706661,0,0,3972795.4090577429,1013844.0726117417,0,0,0,0,0,0,5731373.4216702972,10419636.8805966,5846574.0274458714,7086047.721264394,0,0,3650381.0266332137,3686884.836899546,1241251.2284228473,2507327.4814141509,0,6394311.9094764385,0,13045675.157713829,0,7984735.9370303294,13440972.160667721,12217843.694046957,0,12463422.3522973,2797345.9057378392,7063298.4119880423,4280358.8376647551,4323162.4260414029,1455464.6834339388,10290135.311877945,5938878.0942838425,49485701.720620126,0,160232533.05787155,13905045.809579084,10923185.985969346,7880298.4613064574,11142742.024287328,11254169.444530204,4871447.6309895022,11480378.250365261,19877454.913489562,0,328465304.60479581,5119940.4187058043,60329964.600416712,33078057.733771335,12308519.37777702,12431604.571554791,5381108.8359730002,12681479.823443042,21957076.49430424,0,362830042.89638829,5655599.4672895372,66641813.722895041,36538754.438353032]

{"sheet":"Overview","index":1,"n_rows":24,"n_cols":1,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Quick Start:"]
["1) Follow instructions in Weather Data sheet to retrieve and paste in relevant high temperature data into the file."]
["2) Go to the User Selections sheet and fill in blue shaded boxes."]
["3) Go to the Results sheet and click the Recalculate button to see summary results."]
["WARNING: Your screen may go blank and/or indicate that Excel is \"Not Responding\"; please be patient as the simulation calculations may take a long time to complete. Eventually your screen will return to normal and the results will be shown."]
[]
["Note: Do not make any changes to other cells."]
[]
[]
["OVERVIEW"]
["As part of ACRP 02-78, this Excel file generates simulation-based benefit-cost analyses (BCA) for a runway extension to mitigate the potential impacts on flights likely to be subjected to weight restrictions due to future projected high temperatures from state-of-the-art climate science models."]
["The user must download and paste in airport-specific high temperature projections for grid-points near the airport of interest."]
["As described in the Handbook, some of the high temperature projections from the latest climate models have been downscaled to a finer resolution in order to provide better risk exposure estimates in a localized area. LOCA is a statistical downscaling technique that uses past history to add improved fine-scale detail to global climate models. LOCA has been applied to 32 different circulation climate models under Scenarios RCP4.5 and RCP8.5, and currently provides estimates of maximum daily temperature and daily precipitation at a spatial resolution of 1/16th degree (a rectangular area approximately 4 miles on each side), covering North America from central Mexico through Southern Canada."]
["The 32 climate models all make different predictions regarding the incidence of future high temperatures, and it is this difference that forms the basis of so-called \"Monte Carlo\" simulations where we sample across all the models since we do not know which ones will be better or worse in their predictions."]
["Each simulation represents a future set of annual outcomes for a period far into the future (depending on how much data has been downloaded), and this is repeated 5,000 times."]
[]
["The process of determining the specific weight restriction that might occur for a given flight depends on many variables, including aircraft type, takeoff weight, runway length, elevation and temperature. Normally, one would have to do many manual calculations by reading off aircraft payload/range and take-off weight/runway charts published by manufacturers in order to estimate the potential weight restriction for any particular flight."]
["However, in this model we have incorporated data that allow for direct lookups and calculated estimates of weight restrictions that would apply for four specific popular aircraft types used for long-haul flying, for a given runway length, takeoff weight, elevation and temperature. These include the Airbus A320, Boeing 737-800, 777-300 and 787-8."]
["If desired, users can consider the effects on other aircraft types as well by entering their own estimates of weight restrictions for specific flights."]
[]
["Given the high temperature projections, the BCA can be completed after the user enters specific information regarding the passenger delay that would be incurred for those who are weight-restricted off the given flight, how passengers value that delay, and the cost and timing of a runway extension to mitigate the estimated weight restrictions."]
[]
["Individual BCA results are computed for each simulation, and the user can view the resulting mean and standard deviation for net present value (NPV) and the Benefit-Cost ratio across all 5,000."]
["A different way to look at the results is also presented via a \"value-at-risk\" graph, which plots the results for each simulation under both the base case (where no runway extension is undertaken) and the scenario case with the extension. This graph can provide valuable information that informs an airport that is deciding between the risky, but higher potential payoff of doing nothing vs. the (more) certain cost of investing in a mitigation project that reduces the exposure to weight restrictions from uncertain but increasingly likely high temperatures."]

{"sheet":"Weather Data","index":2,"n_rows":516,"n_cols":53,"rows_kept":516,"cut":false,"hidden":false,"merged":[]}
["User should retrieve relevant localized maximum daily temperature projections; you must pre-select from one of two available RCP scenarios; more information is available from http://loca.ucsd.edu"]
["Best practices suggest you should obtain data from at least 4 different grid points near your airport of interest, but you may select any number of grid points from 1 to 10."]
["Data must be summarized to fit into WeatherData table below, starting in Column A and ending in Column R."]
["   MODEL names should match exactly with what is shown in Column AD; but see explanation at top of that column if list of models changes for any reason.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"List of models shown below are the current 32 models (as of May 2018) for which LOCA temperature data is available."]
["   YEAR must not go outside the range 2020-2099 (but you can retrieve a smaller subset); this spreadsheet is hard-wired with those limits.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If you use model names that differ from those below, they will be assigned default weights of 1.0000."]
["   GRID_ID is an indicator for the different grid points; you may use any indicator (e.g., 1-2-3-4)."]
["   H100 = Count of days where high temp >= 100 and < 102 (°F)"]
["   H102 = Count of days where high temp >= 102 and < 104 (°F)"]
["   etc."]
["Do not attempt to paste in any Excel formulas; your data should be values only."]
["WeatherData is an Excel table, not just a named range; this means that it can size dynamically."]
["Recommended procedure to enter new data:"]
["   First remove current data by highlighting all cells in one column of the table below, NOT INCLUDING the Header row; then right-click and select Delete | Table Rows; this will remove all the existing rows."]
["   Paste your new data into Columns A through R starting just below the Header row; Columns S-V should automatically fill with the correct data.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GridCount"]
["   If desired, highlight the entire table (including the Header row) and select Data | Sort, then sort on the key1 field in Ascending order.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(1/COUNTIF(WeatherData[GRID_ID],WeatherData[GRID_ID])),1)","v":1.0000000000000056}]
["When finished, press the Refresh Current Sheet button."]
[]
["WeatherData","This is sample data for a generic airport, using a single grid point and projections from 7 different models.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GridList",null,null,"Weights",null,null,null,"ModelProb"]
["MODEL","YEAR","GRID_ID","H100","H102","H104","H106","H108","H110","H112","H114","H116","H118","H120","H122","H124","H126","H128","key1","H100sum","H110sum","decade",null,null,null,null,"GRID_ID",null,null,"MODELNAME","WEIGHT",null,null,null,"Average of H100sum","decade",null,null,null,null,null,null,null,null,"Average of H110sum","decade"]
["ACCESS1-0",2020,1,15,16,13,22,29,15,18,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2020_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,1,null,null,"ACCESS1-0",1.3580000000000001,null,"Weightuse","PROB","MODEL","2020s","2030s","2040s","2050s","2060s","2070s","2080s","2090s",null,"MODEL","2020s","2030s","2040s","2050s","2060s","2070s","2080s","2090s"]
["ACCESS1-0",2021,1,24,21,15,21,19,11,7,3,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2021_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":123},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":23},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"ACCESS1-3",1.4447000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI21,Weights[],2,FALSE),0),IF(ISBLANK(AI21),0,1))","v":1.3580000000000001},0,"ACCESS1-0",126.1,133.19999999999999,144.6,155.69999999999999,152.5,162.19999999999999,168.2,165,null,"ACCESS1-0",28.8,37.200000000000003,52.2,61.7,76.7,83.2,95.1,107]
["ACCESS1-0",2022,1,25,8,25,29,14,11,10,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2022_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":23},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"BCC-CSM1-1",0.76300000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI22,Weights[],2,FALSE),0),IF(ISBLANK(AI22),0,1))","v":1.4447000000000001},{"$f":"AH21+AG21/$AG$71","v":0.15813314391513444},"ACCESS1-3",118.5,120.5,125.2,136.69999999999999,146.1,158.4,159.9,180,null,"ACCESS1-3",21.6,26.6,31.2,34.9,43.6,63,73,76]
["ACCESS1-0",2023,1,19,19,16,34,23,15,6,8,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2023_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"BCC-CSM1-1-M",1.0718000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI23,Weights[],2,FALSE),0),IF(ISBLANK(AI23),0,1))","v":1.3064},0.32636212257065339,"GFDL-CM3",127.3,135,156.6,158.69999999999999,170.2,175.1,185.4,216,null,"GFDL-CM3",46.8,63.1,71.400000000000006,89.4,114.6,125.7,140.6,174]
["ACCESS1-0",2024,1,30,23,17,20,9,13,7,6,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2024_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":26},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"CANESM2",0.83630000000000004,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI24,Weights[],2,FALSE),0),IF(ISBLANK(AI24),0,1))","v":0.79979999999999996},0.47848667279946899,"HADGEM2-CC",127.3,136.30000000000001,144.19999999999999,148.1,160,179.6,178.7,178,null,"HADGEM2-CC",31.2,36.5,35.4,48.9,74.5,97.7,94.5,95]
["ACCESS1-0",2025,1,15,19,17,27,26,21,16,6,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2025_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":149},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"CCSM4",0.96740000000000004,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI25,Weights[],2,FALSE),0),IF(ISBLANK(AI25),0,1))","v":0.99580000000000002},0.57161987493741051,"IPSL-CM5A-LR",124,126.1,137.6,140.9,156.69999999999999,161.9,168.6,180,null,"IPSL-CM5A-LR",31.4,42.4,51.8,62.1,85.4,98.6,116.5,131]
["ACCESS1-0",2026,1,13,23,21,16,20,14,10,5,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2026_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":31},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"CESM1-BGC",0.91020000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI26,Weights[],2,FALSE),0),IF(ISBLANK(AI26),0,1))","v":1.4910000000000001},0.68757641743423736,"MIROC5",118.7,128.69999999999999,139.80000000000001,142.80000000000001,154,159.19999999999999,163.4,175,null,"MIROC5",21.6,32,41.5,39.6,59.1,78.400000000000006,85.3,102]
["ACCESS1-0",2027,1,17,7,9,17,29,20,10,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2027_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":110},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":31},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"CESM1-CAM5",1.7627999999999999,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI27,Weights[],2,FALSE),0),IF(ISBLANK(AI27),0,1))","v":1.1919999999999999},0.86119682802147257,"NORESM1-M",120.9,125.9,133.19999999999999,137.6,144.30000000000001,147.4,157.6,179,null,"NORESM1-M",19.600000000000001,26.6,33.6,41.7,58.3,63,66,80]
["ACCESS1-0",2028,1,10,9,19,37,23,9,6,1,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2028_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":116},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":18},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"CMCC-CM",1.4379,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI28,Weights[],2,FALSE),0),IF(ISBLANK(AI28),0,1))","v":0},1]
["ACCESS1-0",2029,1,17,12,12,30,22,8,7,7,5,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2029_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":120},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":27},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"},null,null,null,null,null,null,null,"CMCC-CMS",1.0758000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI29,Weights[],2,FALSE),0),IF(ISBLANK(AI29),0,1))","v":0},1]
["ACCESS1-0",2030,1,20,12,18,27,25,16,13,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2030_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":31},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"CNRM-CM5",1.3473999999999999,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI30,Weights[],2,FALSE),0),IF(ISBLANK(AI30),0,1))","v":0},{"$f":"AH29+AG29/$AG$71","v":1}]
["ACCESS1-0",2031,1,23,27,27,16,15,19,16,5,3,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2031_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":152},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":44},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"CSIRO-MK3-6-0",0.97650000000000003,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI31,Weights[],2,FALSE),0),IF(ISBLANK(AI31),0,1))","v":0},1]
["ACCESS1-0",2032,1,11,18,19,24,30,17,17,7,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2032_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":144},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":42},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"EC-EARTH",1E-4,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI32,Weights[],2,FALSE),0),IF(ISBLANK(AI32),0,1))","v":0},1]
["ACCESS1-0",2033,1,13,11,10,11,22,23,20,5,2,1,0,0,1,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2033_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":120},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":53},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"FGOALS-G2",0.50149999999999995,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI33,Weights[],2,FALSE),0),IF(ISBLANK(AI33),0,1))","v":0},1]
["ACCESS1-0",2034,1,15,16,25,19,29,20,9,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2034_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,"Min_Data_Yr",{"$f":"MAX(MIN(WeatherData[YEAR]),2020)","v":2020},null,"GFDL-CM3",1.3064,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI34,Weights[],2,FALSE),0),IF(ISBLANK(AI34),0,1))","v":0},1]
["ACCESS1-0",2035,1,14,15,19,28,21,10,7,7,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2035_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":27},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,"Max_Data_Yr",{"$f":"MIN(MAX(WeatherData[YEAR]),2099)","v":2090},null,"GFDL-ESM2G",0.58450000000000002,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI35,Weights[],2,FALSE),0),IF(ISBLANK(AI35),0,1))","v":0},1]
["ACCESS1-0",2036,1,14,14,19,14,26,16,11,3,4,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2036_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":38},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"GFDL-ESM2M",0.57450000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI36,Weights[],2,FALSE),0),IF(ISBLANK(AI36),0,1))","v":0},1]
["ACCESS1-0",2037,1,15,20,12,24,33,19,9,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2037_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"GISS-E2-H",0.7036,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI37,Weights[],2,FALSE),0),IF(ISBLANK(AI37),0,1))","v":0},1]
["ACCESS1-0",2038,1,9,15,14,34,31,19,5,4,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2038_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":132},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"GISS-E2-R",0.90669999999999995,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI38,Weights[],2,FALSE),0),IF(ISBLANK(AI38),0,1))","v":0},1]
["ACCESS1-0",2039,1,13,15,14,24,20,23,10,5,4,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2039_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":131},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"},null,null,null,null,null,null,null,"HADGEM2-AO",0.81579999999999997,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI39,Weights[],2,FALSE),0),IF(ISBLANK(AI39),0,1))","v":0},1]
["ACCESS1-0",2040,1,23,20,19,19,18,22,12,5,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2040_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"HADGEM2-CC",0.79979999999999996,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI40,Weights[],2,FALSE),0),IF(ISBLANK(AI40),0,1))","v":0},1]
["ACCESS1-0",2041,1,13,10,26,24,18,19,12,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2041_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":126},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"HADGEM2-ES",0.80030000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI41,Weights[],2,FALSE),0),IF(ISBLANK(AI41),0,1))","v":0},1]
["ACCESS1-0",2042,1,13,11,25,30,22,19,14,6,5,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2042_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":145},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":44},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"INMCM4",1.4295,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI42,Weights[],2,FALSE),0),IF(ISBLANK(AI42),0,1))","v":0},1]
["ACCESS1-0",2043,1,10,12,24,26,24,29,19,7,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2043_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"IPSL-CM5A-LR",0.99580000000000002,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI43,Weights[],2,FALSE),0),IF(ISBLANK(AI43),0,1))","v":0},1]
["ACCESS1-0",2044,1,17,18,19,30,21,26,16,3,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2044_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"IPSL-CM5A-MR",1.0968,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI44,Weights[],2,FALSE),0),IF(ISBLANK(AI44),0,1))","v":0},1]
["ACCESS1-0",2045,1,16,17,17,16,25,12,23,25,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2045_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":64},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"MIROC5",1.4910000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI45,Weights[],2,FALSE),0),IF(ISBLANK(AI45),0,1))","v":0},1]
["ACCESS1-0",2046,1,12,11,16,22,26,19,21,9,4,5,1,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2046_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":60},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"MIROC-ESM-CHEM",0.23080000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI46,Weights[],2,FALSE),0),IF(ISBLANK(AI46),0,1))","v":0},1]
["ACCESS1-0",2047,1,9,9,11,16,25,31,21,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2047_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":128},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"MIROC-ESM",0.19769999999999999,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI47,Weights[],2,FALSE),0),IF(ISBLANK(AI47),0,1))","v":0},1]
["ACCESS1-0",2048,1,11,16,21,20,26,24,9,8,11,5,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2048_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":60},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"MPI-ESM-LR",0.89800000000000002,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI48,Weights[],2,FALSE),0),IF(ISBLANK(AI48),0,1))","v":0},1]
["ACCESS1-0",2049,1,8,17,22,24,19,24,20,5,4,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2049_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"},null,null,null,null,null,null,null,"MPI-ESM-MR",0.92030000000000001,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI49,Weights[],2,FALSE),0),IF(ISBLANK(AI49),0,1))","v":0},1]
["ACCESS1-0",2050,1,7,7,17,28,29,24,24,16,3,6,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2050_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":76},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,"MRI-CGCM3",1.6032,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI50,Weights[],2,FALSE),0),IF(ISBLANK(AI50),0,1))","v":0},1]
["ACCESS1-0",2051,1,14,16,18,44,22,18,12,8,6,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2051_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":49},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,"NORESM1-M",1.1919999999999999,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI51,Weights[],2,FALSE),0),IF(ISBLANK(AI51),0,1))","v":0},1]
["ACCESS1-0",2052,1,20,16,21,24,19,18,14,2,2,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2052_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":39},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI52,Weights[],2,FALSE),0),IF(ISBLANK(AI52),0,1))","v":0},1]
["ACCESS1-0",2053,1,14,19,22,30,22,28,19,9,6,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2053_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":173},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":66},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI53,Weights[],2,FALSE),0),IF(ISBLANK(AI53),0,1))","v":0},1]
["ACCESS1-0",2054,1,5,14,11,18,18,30,18,15,5,1,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2054_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":138},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":72},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI54,Weights[],2,FALSE),0),IF(ISBLANK(AI54),0,1))","v":0},1]
["ACCESS1-0",2055,1,11,16,14,22,36,23,16,11,8,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2055_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":63},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI55,Weights[],2,FALSE),0),IF(ISBLANK(AI55),0,1))","v":0},1]
["ACCESS1-0",2056,1,10,26,31,28,18,18,21,9,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2056_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":51},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI56,Weights[],2,FALSE),0),IF(ISBLANK(AI56),0,1))","v":0},1]
["ACCESS1-0",2057,1,7,9,18,17,22,32,24,14,2,5,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2057_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":153},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI57,Weights[],2,FALSE),0),IF(ISBLANK(AI57),0,1))","v":0},1]
["ACCESS1-0",2058,1,11,13,12,25,22,30,23,13,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2058_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":67},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI58,Weights[],2,FALSE),0),IF(ISBLANK(AI58),0,1))","v":0},1]
["ACCESS1-0",2059,1,4,15,24,28,26,26,16,10,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2059_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":54},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI59,Weights[],2,FALSE),0),IF(ISBLANK(AI59),0,1))","v":0},1]
["ACCESS1-0",2060,1,16,7,13,27,18,30,19,16,12,2,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2060_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI60,Weights[],2,FALSE),0),IF(ISBLANK(AI60),0,1))","v":0},1]
["ACCESS1-0",2061,1,9,10,13,17,20,16,18,21,11,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2061_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":138},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":69},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI61,Weights[],2,FALSE),0),IF(ISBLANK(AI61),0,1))","v":0},1]
["ACCESS1-0",2062,1,6,10,15,11,17,21,26,22,8,3,1,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2062_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":82},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI62,Weights[],2,FALSE),0),IF(ISBLANK(AI62),0,1))","v":0},1]
["ACCESS1-0",2063,1,11,15,16,12,23,33,25,15,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2063_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":153},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":76},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI63,Weights[],2,FALSE),0),IF(ISBLANK(AI63),0,1))","v":0},1]
["ACCESS1-0",2064,1,12,10,19,26,19,21,28,11,5,9,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2064_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":77},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI64,Weights[],2,FALSE),0),IF(ISBLANK(AI64),0,1))","v":0},1]
["ACCESS1-0",2065,1,5,19,20,30,18,24,13,10,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2065_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":51},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI65,Weights[],2,FALSE),0),IF(ISBLANK(AI65),0,1))","v":0},1]
["ACCESS1-0",2066,1,7,6,9,13,20,26,21,20,10,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2066_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":82},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI66,Weights[],2,FALSE),0),IF(ISBLANK(AI66),0,1))","v":0},1]
["ACCESS1-0",2067,1,11,11,20,22,22,21,29,18,10,0,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2067_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":166},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI67,Weights[],2,FALSE),0),IF(ISBLANK(AI67),0,1))","v":0},1]
["ACCESS1-0",2068,1,4,11,11,19,27,34,27,10,11,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2068_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":159},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":87},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI68,Weights[],2,FALSE),0),IF(ISBLANK(AI68),0,1))","v":0},1]
["ACCESS1-0",2069,1,14,16,7,18,26,25,21,15,11,8,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2069_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":82},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Use_Model_Weights=\"Yes\",IFERROR(VLOOKUP(AI69,Weights[],2,FALSE),0),IF(ISBLANK(AI69),0,1))","v":0},1]
["ACCESS1-0",2070,1,12,9,22,13,20,25,25,15,13,5,3,3,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2070_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":166},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":90},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-0",2071,1,10,9,17,15,25,27,22,28,7,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2071_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":88},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG21:AG69)","v":8.5876999999999999}]
["ACCESS1-0",2072,1,7,11,12,25,32,31,34,10,2,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2072_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":169},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":82},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-0",2073,1,6,7,15,18,29,28,30,19,8,2,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2073_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":89},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"},null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(AJ$21:AJ$69)","v":127.3},136.30000000000001,156.6,158.69999999999999,170.2,179.6,185.4,216,null,"Max",{"$f":"MAX(AT$21:AT$69)","v":46.8},63.1,71.400000000000006,89.4,114.6,125.7,140.6,174]
["ACCESS1-0",2074,1,7,18,15,13,24,40,20,13,13,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2074_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":86},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"},null,null,null,null,null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(AJ$21:AJ$69)","v":118.5},120.5,125.2,136.69999999999999,144.30000000000001,147.4,157.6,165,null,"Min",{"$f":"MIN(AT$21:AT$69)","v":19.600000000000001},26.6,31.2,34.9,43.6,63,66,76]
["ACCESS1-0",2075,1,9,9,13,21,18,19,20,17,13,9,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2075_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"},null,null,null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(AJ$21:AJ$69)","v":124},128.69999999999999,139.80000000000001,142.80000000000001,154,161.9,168.2,179,null,"Median",{"$f":"MEDIAN(AT$21:AT$69)","v":28.8},36.5,41.5,48.9,74.5,83.2,94.5,102]
["ACCESS1-0",2076,1,9,12,8,21,20,24,20,14,7,8,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2076_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":73},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-0",2077,1,12,16,19,18,24,27,25,25,15,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2077_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":184},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":95},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-0",2078,1,13,20,21,18,30,28,19,12,8,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2078_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":171},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":69},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-0",2079,1,11,6,4,22,25,28,14,15,17,2,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2079_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":79},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-0",2080,1,6,7,6,14,25,32,12,19,24,11,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2080_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":156},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":98},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2081,1,14,11,14,14,21,35,26,19,8,5,1,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2081_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":169},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":95},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2082,1,10,13,17,8,26,30,32,14,9,6,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2082_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":91},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2083,1,7,13,19,16,19,28,25,27,9,5,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2083_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":169},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":95},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2084,1,6,15,14,44,33,24,26,11,8,4,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2084_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":187},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":75},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2085,1,12,14,10,18,21,18,21,18,18,8,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2085_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":86},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2086,1,3,13,15,17,25,26,27,19,8,6,5,2,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2086_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":167},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":94},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2087,1,8,8,5,11,15,35,29,31,18,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2087_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":117},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2088,1,8,8,16,18,21,31,27,23,12,6,4,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2088_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":176},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":105},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2089,1,9,6,15,22,21,18,34,16,12,3,7,3,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2089_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":168},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":95},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-0",2090,1,7,13,13,7,18,25,28,31,15,5,1,1,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-0_2090_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":107},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2090s"}]
["ACCESS1-3",2020,1,19,33,32,18,7,10,6,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2020_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":16},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2021,1,9,22,27,26,19,14,5,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2021_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":21},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2022,1,18,25,26,11,22,12,6,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2022_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":22},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2023,1,20,18,30,14,9,4,0,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2023_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":95},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":4},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2024,1,17,15,23,32,20,19,5,3,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2024_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2025,1,23,15,18,18,17,8,5,0,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2025_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":107},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":16},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2026,1,7,19,13,35,19,11,9,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2026_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":117},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":24},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2027,1,19,21,15,17,17,20,3,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2027_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":114},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":25},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2028,1,13,18,18,22,28,15,8,6,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2028_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":130},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":31},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2029,1,7,18,16,20,24,8,9,7,0,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2029_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":112},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":27},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["ACCESS1-3",2030,1,16,10,25,23,14,13,6,0,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2030_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":111},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":23},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2031,1,19,33,19,22,18,3,2,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2031_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":116},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":5},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2032,1,33,24,20,9,10,11,7,4,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2032_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":120},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":24},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2033,1,19,24,15,27,14,17,11,2,4,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2033_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2034,1,10,10,13,17,19,10,15,9,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2034_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":104},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2035,1,21,31,16,12,11,8,10,3,5,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2035_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":119},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":28},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2036,1,20,15,37,17,16,16,6,5,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2036_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2037,1,9,15,17,17,23,20,6,6,5,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2037_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2038,1,15,23,17,24,26,7,4,3,1,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2038_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":122},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":17},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2039,1,15,22,21,18,18,20,5,2,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2039_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":123},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["ACCESS1-3",2040,1,10,24,16,20,19,14,9,4,1,1,1,0,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2040_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":32},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2041,1,20,22,16,17,7,12,6,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2041_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":102},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":20},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2042,1,15,19,23,20,12,5,9,5,9,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2042_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":119},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2043,1,17,29,22,17,13,8,5,4,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2043_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":119},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":21},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2044,1,8,23,27,22,18,17,7,3,2,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2044_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":31},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2045,1,9,21,33,24,17,11,5,5,4,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2045_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2046,1,9,14,12,16,23,20,16,2,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2046_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":113},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":39},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2047,1,11,23,20,19,20,25,11,8,3,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2047_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":48},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2048,1,20,19,27,21,25,14,6,3,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2048_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":25},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2049,1,25,20,25,14,17,12,7,8,3,2,3,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2049_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":138},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":37},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["ACCESS1-3",2050,1,12,21,22,31,40,19,4,5,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2050_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":28},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2051,1,9,16,35,33,28,20,9,6,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2051_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2052,1,21,34,20,15,12,12,4,8,6,2,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2052_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2053,1,10,23,14,15,17,6,16,16,5,6,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2053_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":50},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2054,1,11,12,23,35,23,4,2,3,0,1,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2054_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":117},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":13},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2055,1,15,7,24,39,22,11,10,10,3,2,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2055_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":39},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2056,1,16,18,26,24,21,11,6,7,4,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2056_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2057,1,16,18,15,28,22,12,11,6,3,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2057_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2058,1,11,8,12,17,35,22,17,8,6,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2058_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":54},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2059,1,17,19,18,24,14,10,9,6,4,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2059_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":122},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["ACCESS1-3",2060,1,15,12,13,20,35,17,11,1,2,1,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2060_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2061,1,16,29,32,25,21,25,10,4,4,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2061_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":168},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2062,1,20,25,26,18,23,15,9,12,5,0,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2062_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":43},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2063,1,15,23,27,22,24,19,11,4,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2063_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":37},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2064,1,14,27,21,29,27,15,3,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2064_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":140},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":22},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2065,1,18,17,9,21,18,14,15,11,12,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2065_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":56},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2066,1,6,9,19,23,33,19,8,9,4,6,4,3,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2066_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":53},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2067,1,13,10,26,19,23,19,12,11,2,3,1,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2067_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":140},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":49},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2068,1,15,15,23,29,15,18,16,10,9,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2068_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2069,1,14,15,27,26,23,24,13,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2069_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":144},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":39},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["ACCESS1-3",2070,1,14,15,15,24,28,30,25,7,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2070_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":64},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2071,1,16,13,20,34,28,32,11,10,8,1,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2071_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":176},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":65},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2072,1,14,14,13,14,28,35,21,16,3,1,1,0,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2072_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":79},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2073,1,10,12,11,25,24,19,30,9,5,6,1,2,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2073_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":73},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2074,1,18,10,10,12,32,17,14,12,4,3,5,1,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2074_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":57},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2075,1,14,15,13,28,32,23,11,11,7,5,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2075_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":59},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2076,1,7,12,19,26,28,29,11,8,6,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2076_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":59},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2077,1,15,23,24,22,36,21,21,8,4,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2077_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":175},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":55},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2078,1,13,13,18,21,34,22,17,10,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2078_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":52},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2079,1,8,12,14,24,29,23,16,11,8,3,3,1,1,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2079_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":67},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["ACCESS1-3",2080,1,7,6,5,26,30,26,27,10,4,4,0,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2080_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":73},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2081,1,17,19,25,9,22,22,15,11,7,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2081_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":149},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":57},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2082,1,9,14,20,21,32,26,12,9,6,8,3,3,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2082_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":67},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2083,1,10,16,18,19,27,21,12,14,10,9,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2083_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":159},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":69},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2084,1,19,16,16,17,20,21,22,14,17,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2084_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":167},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":79},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2085,1,12,28,17,22,22,31,21,10,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2085_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":62},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2086,1,2,15,10,20,22,26,19,10,13,5,6,0,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2086_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":149},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2087,1,17,26,13,19,27,24,26,17,5,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2087_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":177},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":75},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2088,1,10,7,12,23,32,39,22,16,3,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2088_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":168},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":84},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2089,1,7,8,15,10,33,33,10,11,16,7,5,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2089_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":84},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["ACCESS1-3",2090,1,12,15,20,20,37,33,19,15,5,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"ACCESS1-3_2090_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":180},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":76},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2090s"}]
["GFDL-CM3",2020,1,16,16,10,14,17,27,22,16,5,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2020_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":70},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2021,1,17,20,17,19,27,10,13,9,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2021_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2022,1,15,17,14,12,41,21,13,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2022_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2023,1,7,16,9,16,17,16,9,6,7,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2023_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":103},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":38},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2024,1,21,15,16,18,22,7,8,5,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2024_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":114},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":22},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2025,1,19,15,9,5,19,24,27,13,7,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2025_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":74},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2026,1,13,10,19,16,17,14,12,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2026_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":105},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2027,1,19,17,11,9,18,21,19,9,3,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2027_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":55},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2028,1,21,21,13,9,8,20,18,11,7,9,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2028_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":138},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":66},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2029,1,18,20,16,20,14,18,14,5,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2029_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":128},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["GFDL-CM3",2030,1,13,20,10,13,11,9,11,14,4,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2030_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":110},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":43},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2031,1,22,12,7,18,20,26,22,18,9,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2031_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":76},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2032,1,18,12,14,16,25,13,11,3,3,1,1,2,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2032_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":120},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2033,1,6,7,8,14,11,16,22,11,13,9,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2033_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":119},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":73},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2034,1,21,14,16,4,6,18,23,18,15,8,5,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2034_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":87},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2035,1,15,11,14,11,5,14,15,27,11,7,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2035_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":77},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2036,1,19,17,12,24,18,15,15,16,9,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2036_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2037,1,7,8,14,14,22,19,18,8,9,10,5,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2037_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":69},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2038,1,21,33,24,18,10,5,11,14,18,2,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2038_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":159},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":53},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2039,1,24,11,7,10,12,19,11,16,7,5,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2039_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":60},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["GFDL-CM3",2040,1,9,19,21,25,25,25,22,10,3,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2040_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":64},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2041,1,15,14,11,18,18,25,17,14,18,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2041_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":79},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2042,1,14,9,10,11,24,27,29,19,10,7,2,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2042_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":96},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2043,1,11,15,15,25,22,24,14,12,6,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2043_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":145},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":57},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2044,1,9,12,12,18,22,19,14,13,7,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2044_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":56},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2045,1,17,14,21,18,13,12,13,15,10,10,8,4,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2045_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":156},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":73},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2046,1,3,13,24,29,21,23,15,6,7,3,2,4,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2046_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":60},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2047,1,13,17,18,22,21,22,11,14,12,8,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2047_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":70},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2048,1,9,13,22,31,25,19,20,4,6,5,4,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2048_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2049,1,16,22,15,14,17,24,22,27,11,6,8,3,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2049_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":185},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":101},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["GFDL-CM3",2050,1,21,19,12,5,13,22,26,10,12,6,3,4,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2050_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":153},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":83},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2051,1,9,18,13,16,20,24,19,18,8,10,5,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2051_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":84},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2052,1,10,13,21,16,22,25,22,11,8,9,6,4,4,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2052_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":172},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":90},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2053,1,8,10,9,22,25,14,15,18,5,7,5,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2053_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":140},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":66},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2054,1,17,21,19,11,9,14,21,12,12,10,6,3,3,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2054_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2055,1,14,17,20,13,27,23,21,12,5,4,3,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2055_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":70},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2056,1,18,13,10,17,14,13,12,13,17,21,12,5,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2056_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":93},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2057,1,6,6,9,9,19,27,23,17,12,17,9,6,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2057_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":113},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2058,1,7,9,7,11,7,9,13,15,24,27,16,12,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2058_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":117},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2059,1,15,13,11,10,12,7,9,14,14,15,20,14,4,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2059_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":97},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["GFDL-CM3",2060,1,11,19,20,20,20,20,23,13,6,7,4,8,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2060_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":173},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":83},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2061,1,10,7,7,11,12,25,25,30,19,16,11,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2061_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":175},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":128},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2062,1,5,12,11,6,7,15,25,19,17,14,17,8,1,2,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2062_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":159},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":118},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2063,1,7,15,9,8,6,11,9,12,12,26,18,25,3,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2063_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":116},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2064,1,5,5,10,8,13,10,14,25,27,35,17,11,4,2,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2064_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":186},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":145},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2065,1,7,14,13,13,11,5,7,17,6,20,16,16,14,2,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2065_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":103},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2066,1,13,7,13,9,13,16,13,12,17,13,14,15,5,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2066_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":106},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2067,1,9,18,9,8,7,9,11,16,19,22,16,12,3,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2067_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":109},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2068,1,4,8,13,7,14,18,14,14,20,18,13,13,8,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2068_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":119},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2069,1,11,16,11,26,18,16,16,19,18,23,17,5,5,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2069_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":201},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":119},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["GFDL-CM3",2070,1,5,9,12,15,13,15,22,13,15,24,23,10,13,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2070_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":189},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":135},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2071,1,6,5,9,3,4,5,5,7,19,17,13,13,14,9,6,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2071_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":108},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2072,1,11,18,14,17,15,6,7,15,17,25,26,13,9,2,4,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2072_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":199},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":124},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2073,1,18,5,9,17,16,12,14,15,16,13,16,31,13,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2073_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":196},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":131},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2074,1,14,8,8,7,6,9,6,11,16,11,16,17,6,12,4,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2074_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":108},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2075,1,12,12,8,5,9,13,9,11,24,14,14,17,14,7,4,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2075_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":173},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":127},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2076,1,6,6,2,8,13,17,18,15,22,18,15,9,9,5,1,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2076_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":129},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2077,1,9,8,8,8,8,7,9,6,17,12,20,24,22,8,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2077_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":166},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":125},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2078,1,14,9,9,5,10,12,12,19,22,26,18,22,16,7,4,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2078_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":205},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":158},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2079,1,16,15,16,8,6,9,5,17,14,19,23,12,10,2,1,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2079_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":173},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":112},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["GFDL-CM3",2080,1,8,5,8,7,11,6,15,9,14,22,19,25,22,14,9,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2080_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":194},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":155},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2081,1,8,12,13,7,9,10,14,15,14,16,23,31,9,6,2,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2081_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":189},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":140},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2082,1,5,11,15,7,9,15,11,10,12,16,16,16,13,18,17,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2082_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":191},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":144},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2083,1,12,9,9,5,7,6,9,10,18,19,13,21,20,13,3,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2083_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":174},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":132},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2084,1,11,14,11,12,12,8,15,17,15,14,21,19,14,13,4,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2084_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":200},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":140},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2085,1,8,10,9,6,7,13,14,13,9,7,26,19,19,11,2,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2085_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":173},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":133},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2086,1,10,12,9,8,11,18,13,4,17,5,8,14,14,18,19,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2086_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":180},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":130},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2087,1,6,9,7,8,7,16,9,12,14,12,18,16,13,11,5,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2087_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":126},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2088,1,9,9,11,16,12,19,14,18,22,21,13,16,10,8,11,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2088_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":209},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":152},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2089,1,6,7,4,3,7,5,20,11,17,35,23,21,13,5,4,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2089_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":181},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":154},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["GFDL-CM3",2090,1,3,7,3,9,20,14,19,15,17,18,5,18,35,29,4,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"GFDL-CM3_2090_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":216},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":174},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2090s"}]
["HADGEM2-CC",2020,1,14,19,23,24,11,14,4,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2020_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":110},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":19},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2021,1,17,22,34,16,17,13,5,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2021_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":19},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2022,1,21,24,23,14,18,10,5,7,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2022_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":25},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2023,1,10,10,6,17,17,20,18,13,4,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2023_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":118},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2024,1,8,19,24,23,28,20,5,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2024_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":27},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2025,1,13,17,11,29,20,23,15,6,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2025_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2026,1,17,18,34,25,22,18,11,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2026_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2027,1,22,14,18,26,18,7,3,1,2,0,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2027_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":112},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":14},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2028,1,17,20,20,30,17,14,10,7,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2028_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":138},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2029,1,5,17,21,27,24,14,19,4,3,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2029_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":41},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["HADGEM2-CC",2030,1,13,15,21,26,15,14,10,4,4,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2030_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":123},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2031,1,15,19,20,29,23,21,9,5,5,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2031_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2032,1,17,24,23,24,18,11,8,5,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2032_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":130},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":24},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2033,1,20,8,18,33,17,27,21,6,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2033_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":55},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2034,1,9,15,34,32,12,10,7,5,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2034_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":126},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":24},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2035,1,16,25,18,25,16,15,7,6,0,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2035_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":129},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2036,1,15,19,19,16,27,9,16,10,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2036_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":39},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2037,1,16,24,26,25,26,17,9,6,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2037_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2038,1,11,10,18,17,24,20,14,7,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2038_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":44},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2039,1,10,20,22,22,31,22,18,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2039_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":149},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":44},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["HADGEM2-CC",2040,1,18,16,28,29,24,8,11,7,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2040_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":144},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2041,1,11,14,27,39,28,13,9,6,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2041_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2042,1,18,20,25,25,34,18,6,5,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2042_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2043,1,17,19,26,20,16,16,20,8,3,2,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2043_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":52},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2044,1,16,29,32,21,23,15,8,4,0,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2044_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2045,1,18,25,31,24,22,15,7,4,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2045_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":27},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2046,1,22,26,25,28,20,16,9,5,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2046_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2047,1,9,15,18,25,32,18,14,5,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2047_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":37},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2048,1,15,18,13,19,27,18,10,9,4,5,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2048_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":49},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2049,1,20,20,15,18,8,19,12,6,2,0,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2049_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["HADGEM2-CC",2050,1,9,20,18,24,22,21,11,13,2,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2050_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":50},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2051,1,12,13,12,22,26,23,16,7,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2051_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":131},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":46},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2052,1,18,20,29,32,13,14,9,6,4,0,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2052_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2053,1,14,15,28,24,20,21,17,6,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2053_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":145},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":44},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2054,1,10,25,16,14,12,29,24,17,8,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2054_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":78},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2055,1,17,23,19,25,29,19,19,12,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2055_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":167},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":54},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2056,1,19,15,23,38,28,26,9,3,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2056_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2057,1,12,22,18,21,16,11,20,12,9,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2057_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":57},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2058,1,25,23,15,20,24,16,12,5,0,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2058_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":142},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2059,1,15,15,16,21,25,25,14,5,5,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2059_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":51},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["HADGEM2-CC",2060,1,12,19,26,38,27,9,14,6,2,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2060_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2061,1,13,10,5,23,29,26,22,15,11,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2061_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":77},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2062,1,16,12,15,22,22,20,16,6,9,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2062_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":52},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2063,1,10,14,17,18,29,24,16,15,4,4,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2063_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":153},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":65},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2064,1,7,13,10,15,19,22,16,25,20,3,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2064_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":152},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":88},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2065,1,18,12,10,17,22,13,28,22,11,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2065_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":79},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2066,1,9,12,11,9,23,30,33,17,6,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2066_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":91},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2067,1,7,24,22,19,22,22,15,20,9,12,1,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2067_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":175},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2068,1,16,18,10,27,21,20,22,10,9,7,6,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2068_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":166},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":74},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2069,1,15,13,18,19,20,30,30,23,14,3,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2069_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":188},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":103},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["HADGEM2-CC",2070,1,9,10,18,20,22,32,27,24,19,9,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2070_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":191},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":112},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2071,1,10,15,17,13,27,27,19,13,9,2,3,3,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2071_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":76},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2072,1,16,10,13,18,22,27,18,18,12,9,3,6,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2072_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":173},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":94},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2073,1,9,14,19,28,32,24,14,12,3,5,4,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2073_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":166},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":64},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2074,1,14,14,19,7,15,23,24,17,11,10,5,7,4,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2074_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":171},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":102},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2075,1,10,9,10,16,24,36,25,15,11,5,5,1,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2075_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":168},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":99},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2076,1,9,9,9,11,23,35,19,28,14,9,2,2,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2076_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":171},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":110},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2077,1,10,13,14,32,25,18,27,8,18,10,4,3,3,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2077_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":185},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":91},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2078,1,9,14,20,27,26,29,32,26,22,8,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2078_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":213},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":117},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2079,1,14,12,27,16,19,28,27,16,16,12,8,1,2,2,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2079_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":200},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":112},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["HADGEM2-CC",2080,1,12,15,15,18,25,28,24,26,11,6,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2080_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":183},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":98},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2081,1,16,11,12,24,12,21,19,18,14,11,4,1,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2081_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":90},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2082,1,12,15,20,21,28,29,19,11,6,7,7,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2082_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":176},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2083,1,15,17,9,22,18,32,22,16,5,1,4,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2083_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":163},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":82},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2084,1,13,16,8,16,19,30,22,18,9,6,7,3,1,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2084_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":169},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":97},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2085,1,21,23,17,15,21,11,17,14,17,16,6,4,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2085_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":182},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":85},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2086,1,11,13,14,16,20,36,36,19,17,9,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2086_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":191},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":117},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2087,1,12,16,23,13,27,30,25,25,6,9,4,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2087_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":190},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":99},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2088,1,4,9,7,24,25,22,28,21,17,4,4,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2088_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":96},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2089,1,14,13,16,26,33,25,23,27,15,3,2,3,2,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2089_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":203},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":101},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["HADGEM2-CC",2090,1,14,7,18,22,22,29,22,17,10,9,6,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"HADGEM2-CC_2090_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":178},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":95},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2090s"}]
["IPSL-CM5A-LR",2020,1,17,11,23,24,30,7,4,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2020_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":116},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":11},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2021,1,17,19,23,25,17,12,7,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2021_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":20},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2022,1,25,16,18,23,20,14,7,1,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2022_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":23},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2023,1,13,16,13,20,18,12,9,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2023_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":105},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":25},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2024,1,9,14,14,22,22,23,14,4,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2024_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":123},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":42},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2025,1,25,24,22,26,15,3,1,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2025_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":116},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":4},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2026,1,12,12,15,33,26,20,9,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2026_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":131},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2027,1,15,16,13,20,17,17,12,8,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2027_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":118},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":37},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2028,1,13,25,18,14,22,29,21,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2028_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":56},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2029,1,13,15,13,14,19,13,23,20,6,0,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2029_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":63},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["IPSL-CM5A-LR",2030,1,23,18,19,9,16,16,10,10,5,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2030_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":126},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":41},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2031,1,22,18,19,27,12,6,3,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2031_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":108},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":10},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2032,1,22,20,11,19,23,15,5,6,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2032_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2033,1,15,15,23,10,18,3,14,9,4,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2033_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":113},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":32},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2034,1,18,12,8,15,23,16,16,6,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2034_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":116},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2035,1,14,17,18,17,20,11,7,13,9,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2035_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":127},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":41},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2036,1,12,20,19,18,16,17,20,13,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2036_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":52},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2037,1,8,4,10,14,31,31,20,17,9,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2037_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2038,1,13,7,5,11,28,24,22,11,9,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2038_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":131},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":67},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2039,1,11,17,27,30,15,10,9,8,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2039_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":130},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["IPSL-CM5A-LR",2040,1,9,20,15,14,15,26,22,11,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2040_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":61},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2041,1,12,13,17,26,24,22,13,5,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2041_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":43},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2042,1,23,16,25,18,23,19,15,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2042_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":145},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2043,1,16,15,17,19,17,11,5,14,4,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2043_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":119},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2044,1,15,18,18,14,19,16,10,7,12,7,5,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2044_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":59},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2045,1,23,13,16,18,29,21,10,10,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2045_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":142},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":43},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2046,1,5,10,14,15,17,26,20,18,7,7,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2046_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":142},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2047,1,19,8,23,30,34,19,7,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2047_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":32},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2048,1,14,15,12,16,17,23,18,12,2,6,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2048_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":138},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":64},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2049,1,15,14,12,12,19,17,15,18,5,2,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2049_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":132},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":60},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["IPSL-CM5A-LR",2050,1,17,16,28,17,20,16,11,8,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2050_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2051,1,15,17,18,17,21,13,21,11,5,9,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2051_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":149},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":61},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2052,1,10,17,18,12,25,24,17,10,10,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2052_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":65},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2053,1,15,17,24,22,17,21,14,3,0,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2053_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":39},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2054,1,11,9,8,21,20,16,10,16,15,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2054_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":127},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2055,1,15,16,14,13,20,15,20,10,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2055_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":126},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":48},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2056,1,14,12,12,7,11,13,21,19,15,3,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2056_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":130},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":74},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2057,1,21,7,11,19,21,23,16,17,9,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2057_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":68},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2058,1,15,9,5,16,24,31,34,10,4,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2058_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":153},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":84},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2059,1,14,11,11,19,19,18,23,14,14,12,4,3,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2059_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":88},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["IPSL-CM5A-LR",2060,1,10,5,9,20,30,22,18,23,12,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2060_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2061,1,9,15,16,12,28,23,25,8,9,5,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2061_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":70},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2062,1,11,9,13,16,11,13,22,21,15,9,6,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2062_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":86},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2063,1,20,14,16,11,11,2,13,21,22,15,10,7,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2063_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":90},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2064,1,13,13,17,14,11,14,17,18,19,19,5,5,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2064_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":97},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2065,1,13,9,12,8,9,24,26,22,11,11,5,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2065_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":99},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2066,1,9,11,26,11,14,18,19,14,28,14,5,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2066_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":169},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":98},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2067,1,14,14,13,10,26,19,15,18,15,10,4,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2067_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2068,1,15,16,7,17,22,23,24,18,9,6,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2068_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2069,1,10,22,21,19,11,20,12,23,16,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2069_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":156},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":73},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["IPSL-CM5A-LR",2070,1,7,9,10,13,10,13,30,22,23,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2070_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":142},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":93},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2071,1,8,17,11,10,18,15,16,22,19,17,8,3,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2071_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":100},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2072,1,13,20,19,28,24,14,18,10,8,7,2,1,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2072_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":165},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":61},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2073,1,15,17,18,14,20,17,19,17,7,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2073_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":144},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":60},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2074,1,5,11,8,10,15,13,16,29,21,14,12,7,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2074_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":112},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2075,1,7,7,6,13,12,13,16,20,20,18,19,9,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2075_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":115},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2076,1,10,10,9,9,5,11,19,18,16,29,14,4,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2076_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":111},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2077,1,16,15,12,10,11,11,14,13,21,17,7,10,8,2,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2077_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":167},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":103},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2078,1,12,15,18,16,14,15,13,14,18,25,13,13,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2078_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":188},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":113},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2079,1,16,13,13,8,6,12,6,8,13,15,22,20,16,6,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2079_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":174},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":118},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["IPSL-CM5A-LR",2080,1,6,9,15,12,12,10,17,14,16,18,17,5,3,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2080_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":100},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2081,1,16,13,16,10,8,21,23,28,27,7,0,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2081_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":171},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":108},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2082,1,2,10,13,13,9,14,11,13,28,29,25,9,8,5,2,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2082_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":191},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":144},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2083,1,4,11,4,9,19,12,14,19,26,34,19,3,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2083_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":175},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":128},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2084,1,4,14,6,5,4,10,13,18,26,15,11,8,5,1,1,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2084_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":108},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2085,1,14,16,20,12,4,14,10,26,19,14,15,9,7,2,3,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2085_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":185},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":119},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2086,1,4,3,5,9,9,11,13,20,23,20,24,9,5,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2086_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":125},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2087,1,22,18,8,12,16,8,4,10,13,18,20,16,11,4,2,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2087_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":182},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":106},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2088,1,7,8,9,10,13,13,12,13,25,23,23,4,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2088_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":113},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2089,1,8,9,11,11,19,24,27,25,14,8,13,2,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2089_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":172},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":114},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["IPSL-CM5A-LR",2090,1,8,4,10,11,16,15,16,26,16,26,20,7,4,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"IPSL-CM5A-LR_2090_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":180},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":131},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2090s"}]
["MIROC5",2020,1,24,17,35,21,10,4,3,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2020_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":118},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":11},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2021,1,14,7,28,26,22,7,7,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2021_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":113},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":16},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2022,1,18,19,20,15,12,21,7,2,2,0,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2022_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":117},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2023,1,21,16,21,24,17,9,7,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2023_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":22},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2024,1,15,16,15,29,19,8,7,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2024_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":110},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":16},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2025,1,21,15,14,27,20,16,8,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2025_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":28},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2026,1,15,13,23,32,18,21,10,5,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2026_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":137},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2027,1,14,13,18,36,17,13,5,5,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2027_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":23},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2028,1,12,11,27,19,18,6,8,9,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2028_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":112},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":25},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2029,1,19,16,22,28,22,6,0,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2029_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":113},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":6},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["MIROC5",2030,1,10,17,18,29,18,13,8,4,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2030_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":118},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":26},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2031,1,19,17,32,27,17,5,9,5,2,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2031_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":23},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2032,1,27,11,15,19,12,7,7,1,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2032_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":100},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":16},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2033,1,18,19,16,15,18,14,12,4,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2033_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":120},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2034,1,9,20,32,22,22,15,7,7,1,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2034_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2035,1,7,15,23,33,29,14,11,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2035_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":29},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2036,1,16,15,22,19,22,25,11,2,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2036_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":39},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2037,1,22,17,20,21,17,14,15,5,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2037_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2038,1,15,17,19,25,21,25,9,2,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2038_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2039,1,13,24,17,20,19,24,10,10,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2039_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":140},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":47},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["MIROC5",2040,1,15,20,25,20,27,22,12,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2040_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2041,1,14,22,29,28,35,12,6,5,2,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2041_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":27},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2042,1,9,11,21,23,27,14,8,7,4,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2042_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":126},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2043,1,18,17,19,15,14,20,9,5,3,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2043_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":123},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2044,1,14,16,15,25,33,16,5,5,2,1,0,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2044_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2045,1,8,17,19,26,22,21,18,9,6,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2045_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":56},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2046,1,18,23,23,27,22,17,6,8,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2046_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":33},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2047,1,11,19,28,22,21,25,15,8,5,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2047_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":54},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2048,1,5,19,17,25,14,21,10,12,0,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2048_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":126},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":46},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2049,1,18,16,16,22,13,18,18,8,4,4,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2049_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":54},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["MIROC5",2050,1,17,27,19,29,32,15,10,4,6,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2050_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":159},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2051,1,19,12,16,16,27,21,13,6,5,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2051_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":49},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2052,1,26,22,39,26,19,11,3,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2052_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":14},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2053,1,21,21,24,18,25,9,13,7,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2053_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":32},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2054,1,11,25,28,19,24,10,8,5,2,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2054_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":28},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2055,1,21,29,15,23,26,25,10,8,2,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2055_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":47},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2056,1,16,19,14,9,24,18,7,11,5,2,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2056_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":127},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2057,1,20,17,18,16,19,17,18,7,12,4,3,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2057_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":152},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":62},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2058,1,17,18,14,14,20,19,13,10,6,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2058_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":50},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2059,1,21,21,16,19,24,12,8,7,2,3,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2059_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["MIROC5",2060,1,7,11,15,11,30,23,22,13,4,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2060_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":140},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":66},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2061,1,12,15,18,20,20,30,9,4,10,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2061_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":56},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2062,1,17,15,23,36,32,16,4,6,4,0,3,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2062_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2063,1,13,18,24,26,33,30,18,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2063_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":168},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":54},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2064,1,18,19,6,19,18,26,16,19,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2064_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":144},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":64},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2065,1,3,10,19,25,42,31,23,9,2,2,0,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2065_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":167},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":68},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2066,1,21,25,18,18,23,30,16,5,6,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2066_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":57},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2067,1,15,17,12,22,13,19,11,9,7,7,2,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2067_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":57},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2068,1,26,13,12,19,15,23,16,14,7,5,2,0,2,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2068_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":69},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2069,1,12,9,18,28,38,20,18,22,4,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2069_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":171},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":66},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["MIROC5",2070,1,14,20,18,16,19,25,17,14,4,2,0,0,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2070_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":150},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":63},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2071,1,14,12,11,20,22,22,24,7,3,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2071_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":57},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2072,1,14,21,18,23,24,29,8,16,12,5,5,5,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2072_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":180},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2073,1,6,13,8,19,28,21,20,22,14,1,2,0,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2073_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2074,1,11,9,4,12,27,25,26,22,10,7,3,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2074_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":94},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2075,1,16,11,18,24,25,34,13,10,2,3,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2075_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":64},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2076,1,8,14,11,22,19,31,25,16,5,3,2,4,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2076_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":86},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2077,1,11,9,12,16,29,24,37,10,12,4,2,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2077_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":168},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":91},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2078,1,11,13,17,18,16,19,29,13,14,11,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2078_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":87},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2079,1,13,14,22,21,15,28,25,16,6,4,1,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2079_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":166},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":81},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["MIROC5",2080,1,9,15,24,14,11,15,24,17,7,4,5,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2080_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":147},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":74},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2081,1,13,14,21,14,23,14,11,16,10,10,4,3,0,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2081_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":154},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":69},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2082,1,17,16,20,11,23,32,28,20,2,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2082_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":171},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":84},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2083,1,8,13,19,19,27,28,31,10,9,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2083_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":166},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2084,1,18,16,15,14,15,16,33,13,12,3,2,5,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2084_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":162},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":84},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2085,1,9,16,17,11,20,26,21,25,8,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2085_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":156},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":83},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2086,1,11,9,13,11,17,16,34,12,19,7,5,4,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2086_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":97},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2087,1,9,14,12,11,22,31,26,24,10,6,4,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2087_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":169},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":101},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2088,1,14,15,17,15,12,24,25,22,13,7,5,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2088_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":169},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":96},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2089,1,15,20,22,18,22,22,27,19,9,7,0,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2089_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":182},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":85},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["MIROC5",2090,1,10,8,13,17,25,31,21,23,17,6,3,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"MIROC5_2090_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":175},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":102},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2090s"}]
["NORESM1-M",2020,1,11,18,26,35,15,12,3,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2020_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":16},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2021,1,15,24,35,16,16,8,9,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2021_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":123},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":17},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2022,1,13,17,25,10,9,11,12,8,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2022_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":106},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":32},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2023,1,22,20,23,24,16,12,7,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2023_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":125},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":20},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2024,1,18,31,32,22,18,5,4,1,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2024_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":12},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2025,1,22,22,20,14,10,18,14,3,0,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2025_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2026,1,17,21,24,28,17,4,4,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2026_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":119},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":12},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2027,1,20,20,24,16,9,6,2,3,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2027_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":100},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":11},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2028,1,11,24,29,24,20,16,3,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2028_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":131},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":23},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2029,1,11,23,32,30,14,7,8,1,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2029_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":127},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":17},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2020s"}]
["NORESM1-M",2030,1,25,29,40,13,12,7,8,3,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2030_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":20},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2031,1,15,23,35,24,14,10,10,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2031_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":132},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":21},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2032,1,16,17,23,20,11,13,8,5,5,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2032_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":118},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":31},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2033,1,5,10,29,18,28,21,13,4,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2033_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":130},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2034,1,10,19,20,31,18,4,9,0,2,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2034_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":113},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":15},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2035,1,11,5,18,32,23,23,8,6,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2035_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":127},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":38},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2036,1,12,26,29,18,19,12,7,1,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2036_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":20},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2037,1,24,14,18,19,19,14,7,3,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2037_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":120},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":26},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2038,1,24,19,22,22,17,5,8,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2038_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":121},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":17},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2039,1,17,18,17,22,23,16,13,4,3,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2039_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":38},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2030s"}]
["NORESM1-M",2040,1,25,20,9,25,26,16,10,6,0,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2040_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":34},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2041,1,18,21,30,21,15,8,9,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2041_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":126},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":21},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2042,1,17,12,8,33,31,19,9,6,0,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2042_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":35},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2043,1,22,9,20,17,20,25,10,7,5,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2043_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":48},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2044,1,11,20,23,29,25,10,6,0,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2044_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":124},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":16},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2045,1,23,10,8,18,24,17,5,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2045_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":109},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":26},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2046,1,18,22,20,23,26,15,15,7,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2046_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":149},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":40},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2047,1,15,22,20,18,26,10,7,9,4,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2047_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":131},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":30},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2048,1,13,12,16,16,28,27,18,5,6,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2048_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2049,1,7,14,25,31,34,11,7,7,2,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2049_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":28},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2040s"}]
["NORESM1-M",2050,1,26,25,19,28,18,10,5,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2050_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":135},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":19},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2051,1,15,14,16,24,22,18,11,5,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2051_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":127},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":36},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2052,1,10,10,11,22,29,25,17,10,6,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2052_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":140},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":58},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2053,1,13,9,17,11,29,25,8,5,5,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2053_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":122},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":43},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2054,1,13,14,11,23,26,23,18,4,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2054_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":132},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2055,1,16,21,28,24,21,14,4,3,1,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2055_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":132},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":22},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2056,1,12,24,25,34,21,12,13,10,7,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2056_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":44},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2057,1,23,12,9,12,20,18,17,14,5,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2057_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":131},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":55},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2058,1,26,22,16,26,23,26,14,5,0,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2058_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":158},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":45},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2059,1,13,7,22,22,25,26,12,7,2,2,0,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2059_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":50},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2050s"}]
["NORESM1-M",2060,1,11,19,18,23,22,19,12,6,5,3,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2060_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":46},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2061,1,23,17,4,15,19,26,17,5,2,2,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2061_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":133},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":55},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2062,1,20,14,14,14,24,12,23,17,11,5,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2062_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":69},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2063,1,10,18,13,13,24,25,27,11,7,4,4,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2063_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":156},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":78},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2064,1,11,9,15,22,21,23,19,12,10,4,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2064_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":148},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":70},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2065,1,13,19,24,29,17,20,13,6,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2065_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":41},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2066,1,16,7,18,18,21,24,18,7,3,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2066_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":54},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2067,1,12,16,18,11,26,27,16,9,9,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2067_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":149},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":66},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2068,1,13,15,20,19,27,17,17,13,3,2,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2068_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":52},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2069,1,20,11,24,18,15,21,15,6,6,4,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2069_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":140},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":52},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2060s"}]
["NORESM1-M",2070,1,14,17,10,16,29,19,24,9,5,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2070_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":60},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2071,1,16,23,16,26,23,18,15,12,3,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2071_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":153},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":49},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2072,1,12,15,18,16,27,18,13,7,8,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2072_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":134},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":46},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2073,1,16,22,19,19,26,18,19,8,6,2,2,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2073_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":157},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":55},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2074,1,13,16,14,22,14,18,18,13,7,2,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2074_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":138},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":59},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2075,1,16,15,12,11,19,25,27,11,7,3,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2075_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":146},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":73},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2076,1,14,6,8,19,18,17,17,18,13,5,3,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2076_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":139},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":74},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2077,1,24,17,9,11,27,18,22,13,9,5,3,2,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2077_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":72},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2078,1,11,12,9,23,12,21,17,17,7,7,1,3,0,1,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2078_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":141},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":74},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2079,1,18,18,21,21,14,20,13,14,9,8,3,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2079_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":160},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":68},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2070s"}]
["NORESM1-M",2080,1,27,22,11,18,15,19,19,12,12,3,5,0,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2080_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":164},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":71},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2081,1,17,20,24,28,21,17,15,7,1,1,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2081_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":151},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":41},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2082,1,7,16,13,15,17,22,26,11,3,6,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2082_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":136},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":68},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2083,1,15,26,26,20,19,19,13,14,7,1,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2083_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":161},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":55},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2084,1,27,22,17,13,16,14,29,20,9,3,3,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2084_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":173},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":78},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2085,1,17,23,20,14,14,28,16,13,8,6,5,2,1,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2085_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":167},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":79},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2086,1,34,16,14,6,14,22,23,15,6,6,2,1,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2086_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":159},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":75},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2087,1,19,20,14,20,20,13,18,16,3,0,0,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2087_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":143},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":50},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2088,1,22,12,18,19,19,18,26,9,7,4,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2088_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":155},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":65},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2089,1,14,20,15,20,20,17,18,24,8,5,1,3,0,2,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2089_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":167},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":78},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2080s"}]
["NORESM1-M",2090,1,22,19,15,21,22,27,26,14,7,5,1,0,0,0,0,{"$f":"WeatherData[[#This Row],[MODEL]]&\"_\"&WeatherData[[#This Row],[YEAR]]&\"_\"&WeatherData[[#This Row],[GRID_ID]]","v":"NORESM1-M_2090_1"},{"$f":"SUM(WeatherData[[#This Row],[H100]:[H128]])","v":179},{"$f":"SUM(WeatherData[[#This Row],[H110]:[H128]])","v":80},{"$f":"LEFT(WeatherData[[#This Row],[YEAR]],3)&\"0s\"","v":"2090s"}]

{"sheet":"Aircraft Data","index":3,"n_rows":304,"n_cols":44,"rows_kept":304,"cut":false,"hidden":false,"merged":[]}
["DO NOT EDIT"]
[]
["EqptData",null,null,null,null,null,null,"WgtRestrictionData",null,"Data provided by Coffel and Thompson; used with permission."]
["ACTYPE","OEW","MTOW","FUEL_COEFF1","FUEL_COEFF2",null,null,"Key1","C20","C21","C22","C23","C24","C25","C26","C27","C28","C29","C30","C31","C32","C33","C34","C35","C36","C37","C38","C39","C40","C41","C42","C43","C44","C45","C46","C47","C48","C49","C50","C51","C52","C53","C54","C55"]
["A320",93,174,8906,13.38,null,null,"737-800_0_4000",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
["737-800",91,174,9316,13.994,null,null,"737-800_0_4500",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
["787-8",260,502,20326,30.486999999999998,null,null,"737-800_0_5000",33,32,32,31,31,31,31,31,31,32,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
["777-300",299,660,28557,42.823999999999998,null,null,"737-800_0_5500",23,22,21,21,21,21,21,21,22,22,23,24,25,26,27,28,29,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_0_6000",14,14,13,13,13,13,13,14,15,15,16,17,18,19,21,22,23,24,26,27,28,30,31,32,33,34,35,35,35,35,35,35,35,35,35,35]
["OEW and MTOW from Coffel, Thompson and Horton.",null,null,null,null,null,null,"737-800_0_6500",7,7,7,7,7,7,8,9,9,10,11,12,13,14,16,17,18,20,21,22,24,25,26,28,29,30,31,32,33,35,35,35,35,35,35,35]
["Fuel coefficients derived from http://fuelplanner.com",null,null,null,null,null,null,"737-800_0_7000",2,2,2,2,2,3,3,4,5,6,7,8,9,10,11,13,14,15,17,18,20,21,22,24,25,26,28,29,30,31,32,33,34,35,35,35]
[null,null,null,null,null,null,null,"737-800_0_7500",0,0,0,0,0,0,0,0,1,2,3,4,5,7,8,9,11,12,13,15,16,18,19,20,22,23,24,26,27,28,29,30,31,32,33,34]
[null,null,null,null,null,null,null,"737-800_0_8000",0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,6,7,9,10,12,13,14,16,17,19,20,21,23,24,25,26,28,29,30,31,32]
[null,null,null,null,null,null,null,"737-800_0_8500",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,5,6,7,9,10,12,13,15,16,17,19,20,21,23,24,25,26,28,29,30]
[null,null,null,null,null,null,null,"737-800_0_9000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,5,6,8,9,11,12,13,15,16,18,19,20,22,23,24,25,26,28]
[null,null,null,null,null,null,null,"737-800_0_9500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,5,7,8,10,11,13,14,15,17,18,19,21,22,23,24,26]
[null,null,null,null,null,null,null,"737-800_0_10000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,5,6,8,9,11,12,13,15,16,17,19,20,21,22,24]
[null,null,null,null,null,null,null,"737-800_0_10500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,6,7,8,10,11,13,14,16,17,18,19,21,22]
[null,null,null,null,null,null,null,"737-800_0_11000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,7,8,9,11,12,14,15,16,18,19,20]
[null,null,null,null,null,null,null,"737-800_0_11500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,5,6,8,9,11,12,13,15,16,17,19]
[null,null,null,null,null,null,null,"737-800_0_12000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,5,6,7,9,10,12,13,14,16,17]
[null,null,null,null,null,null,null,"737-800_0_12500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,6,7,9,10,11,13,14,15]
[null,null,null,null,null,null,null,"737-800_0_13000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,6,7,9,10,11,13,14]
[null,null,null,null,null,null,null,"737-800_0_13500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,6,7,9,10,11,13]
[null,null,null,null,null,null,null,"737-800_0_14000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,6,7,9,10,11]
[null,null,null,null,null,null,null,"737-800_0_14500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,4,6,7,9,10]
[null,null,null,null,null,null,null,"737-800_0_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,4,6,7,9]
[null,null,null,null,null,null,null,"737-800_0_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,5,6,7]
[null,null,null,null,null,null,null,"737-800_0_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,5,6]
[null,null,null,null,null,null,null,"737-800_2000_4000",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_4500",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_5000",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_5500",31,31,30,30,30,30,31,31,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_6000",23,23,23,22,23,23,23,24,24,25,26,27,28,29,30,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_6500",17,16,16,16,16,17,17,18,18,19,20,21,22,23,24,25,26,28,29,30,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_7000",11,11,11,11,11,12,12,13,14,14,15,16,17,18,19,21,22,23,24,26,27,28,30,31,32,33,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_7500",7,7,7,7,7,8,8,9,10,10,11,12,13,14,16,17,18,19,21,22,23,25,26,27,29,30,31,32,34,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_8000",3,3,3,3,4,4,5,5,6,7,8,9,10,11,12,13,14,16,17,18,20,21,22,24,25,27,28,29,30,32,33,34,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_2000_8500",0,0,0,0,0,1,1,2,3,4,5,6,7,8,9,10,11,13,14,15,17,18,19,21,22,23,25,26,27,29,30,31,32,34,35,35]
[null,null,null,null,null,null,null,"737-800_2000_9000",0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,9,10,11,12,14,15,17,18,19,21,22,23,25,26,27,29,30,31,32,33]
[null,null,null,null,null,null,null,"737-800_2000_9500",0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,5,6,7,9,10,11,13,14,15,17,18,20,21,22,24,25,26,27,29,30,31]
[null,null,null,null,null,null,null,"737-800_2000_10000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,6,7,9,10,12,13,14,16,17,19,20,21,23,24,25,27,28,29]
[null,null,null,null,null,null,null,"737-800_2000_10500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,5,7,8,9,11,12,14,15,16,18,19,20,22,23,24,26,27]
[null,null,null,null,null,null,null,"737-800_2000_11000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,4,6,7,9,10,11,13,14,16,17,18,20,21,22,24,25]
[null,null,null,null,null,null,null,"737-800_2000_11500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,7,8,9,11,12,14,15,16,18,19,21,22,23]
[null,null,null,null,null,null,null,"737-800_2000_12000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,5,6,8,9,10,12,13,15,16,17,19,20,21]
[null,null,null,null,null,null,null,"737-800_2000_12500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,4,6,7,9,10,11,13,14,16,17,18,20]
[null,null,null,null,null,null,null,"737-800_2000_13000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,3,4,5,7,8,10,11,13,14,15,17,18]
[null,null,null,null,null,null,null,"737-800_2000_13500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,7,8,10,11,12,14,15,16]
[null,null,null,null,null,null,null,"737-800_2000_14000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,7,8,9,11,12,14,15]
[null,null,null,null,null,null,null,"737-800_2000_14500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,6,8,9,11,12,13]
[null,null,null,null,null,null,null,"737-800_2000_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,6,8,9,11,12]
[null,null,null,null,null,null,null,"737-800_2000_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,6,8,9,11]
[null,null,null,null,null,null,null,"737-800_2000_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,4,5,6,8,9]
[null,null,null,null,null,null,null,"737-800_4000_4000",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_4500",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_5000",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_5500",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_6000",35,34,34,33,33,33,33,33,33,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_6500",27,26,26,26,26,26,26,26,26,27,27,28,29,30,30,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_7000",21,21,21,21,21,21,21,21,22,22,23,23,24,25,26,27,27,28,29,30,31,32,33,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_7500",17,17,17,17,17,17,17,18,18,19,19,20,21,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_8000",14,14,14,14,14,14,14,15,15,16,16,17,18,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,35,35,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_8500",11,11,11,11,11,11,12,12,13,13,14,14,15,16,17,18,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,35,35]
[null,null,null,null,null,null,null,"737-800_4000_9000",8,8,9,9,9,9,10,10,11,11,12,12,13,14,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,34]
[null,null,null,null,null,null,null,"737-800_4000_9500",6,6,6,7,7,7,8,8,9,9,10,10,11,12,13,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,32]
[null,null,null,null,null,null,null,"737-800_4000_10000",4,4,5,5,5,5,6,6,7,7,8,9,9,10,11,12,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,null,"737-800_4000_10500",3,3,3,3,3,4,4,5,5,6,6,7,8,8,9,10,11,12,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,null,null,null,null,null,"737-800_4000_11000",1,1,1,2,2,2,3,3,4,4,5,5,6,7,8,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,26,27]
[null,null,null,null,null,null,null,"737-800_4000_11500",0,0,0,0,0,1,1,2,2,3,3,4,5,5,6,7,8,9,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,null,null,null,null,"737-800_4000_12000",0,0,0,0,0,0,0,0,1,1,2,3,3,4,5,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,"737-800_4000_12500",0,0,0,0,0,0,0,0,0,0,1,1,2,3,4,4,5,6,7,8,9,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,"737-800_4000_13000",0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,4,5,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,null,null,null,null,"737-800_4000_13500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,null,null,null,"737-800_4000_14000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,"737-800_4000_14500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,17,18]
[null,null,null,null,null,null,null,"737-800_4000_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,null,null,"737-800_4000_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,"737-800_4000_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,7,8,9,10,11,12,13,14,15]
[null,null,null,null,null,null,null,"777-300_0_4000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_4500",173,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_5000",162,172,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_5500",151,159,168,179,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_6000",139,145,153,161,172,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_6500",126,131,137,144,151,161,173,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_7000",112,116,121,126,131,137,144,152,163,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_7500",97,101,104,108,112,116,120,124,129,134,140,146,157,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_8000",81,84,86,89,92,96,99,102,106,109,113,117,121,125,130,135,140,147,154,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_8500",63,65,68,71,74,77,80,83,87,90,94,98,102,106,111,115,120,124,129,134,140,146,152,159,167,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_9000",42,45,48,52,55,59,63,67,71,75,79,83,87,92,96,101,106,110,115,120,125,130,136,141,147,153,159,166,174,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_9500",16,22,27,32,37,42,47,51,56,61,66,70,75,80,85,89,94,99,104,109,114,119,124,130,135,141,146,152,158,165,172,179,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_0_10000",0,0,5,12,19,26,32,38,43,48,54,59,64,69,74,79,84,89,95,100,105,110,115,121,126,131,137,142,148,154,160,167,173,180,181,181]
[null,null,null,null,null,null,null,"777-300_0_10500",0,0,0,0,2,10,18,24,31,37,43,49,54,60,65,70,76,81,86,92,97,102,107,113,118,123,129,134,140,146,152,157,164,170,176,181]
[null,null,null,null,null,null,null,"777-300_0_11000",0,0,0,0,0,0,4,12,19,26,33,39,45,51,57,62,68,73,79,84,90,95,100,106,111,117,122,127,133,139,144,150,156,162,168,174]
[null,null,null,null,null,null,null,"777-300_0_11500",0,0,0,0,0,0,0,1,9,16,23,30,36,43,49,55,60,66,72,77,83,88,94,99,105,110,116,121,127,132,138,144,149,155,161,167]
[null,null,null,null,null,null,null,"777-300_0_12000",0,0,0,0,0,0,0,0,0,7,14,22,29,35,41,48,54,59,65,71,77,82,88,93,99,104,110,115,121,127,132,138,144,149,155,161]
[null,null,null,null,null,null,null,"777-300_0_12500",0,0,0,0,0,0,0,0,0,0,6,14,21,28,34,41,47,53,59,65,71,77,82,88,93,99,105,110,116,121,127,133,138,144,150,156]
[null,null,null,null,null,null,null,"777-300_0_13000",0,0,0,0,0,0,0,0,0,0,0,6,14,21,28,35,41,47,53,59,65,71,77,83,88,94,100,105,111,116,122,128,133,139,145,151]
[null,null,null,null,null,null,null,"777-300_0_13500",0,0,0,0,0,0,0,0,0,0,0,1,7,14,22,28,35,42,48,54,60,66,72,78,83,89,95,101,106,112,117,123,129,134,140,146]
[null,null,null,null,null,null,null,"777-300_0_14000",0,0,0,0,0,0,0,0,0,0,0,1,7,13,19,25,31,36,43,49,55,61,67,73,79,85,90,96,102,107,113,119,124,130,136,142]
[null,null,null,null,null,null,null,"777-300_0_14500",0,0,0,0,0,0,0,0,0,0,0,1,7,13,19,25,31,36,41,47,52,57,63,69,74,80,86,92,98,103,109,115,120,126,132,137]
[null,null,null,null,null,null,null,"777-300_0_15000",0,0,0,0,0,0,0,0,0,0,0,1,7,13,19,25,31,36,41,47,52,57,62,67,72,78,83,88,94,99,105,111,116,122,128,134]
[null,null,null,null,null,null,null,"777-300_0_15500",0,0,0,0,0,0,0,0,0,0,0,1,7,13,19,25,31,36,41,47,52,57,62,67,72,78,83,88,93,98,103,108,113,118,124,130]
[null,null,null,null,null,null,null,"777-300_0_16000",0,0,0,0,0,0,0,0,0,0,0,1,7,13,19,25,31,36,41,47,52,57,62,67,72,78,83,88,93,98,103,108,113,118,123,128]
[null,null,null,null,null,null,null,"777-300_2000_4000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_4500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_5000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_5500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_6000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_6500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_7000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_7500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_8000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_8500",181,181,181,181,181,181,181,181,181,181,181,181,181,136,141,146,151,157,162,168,175,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_9000",181,181,181,181,181,181,181,181,181,181,104,109,114,119,124,130,135,140,146,151,157,163,169,175,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_9500",181,181,181,181,181,181,181,181,81,86,91,97,102,108,113,118,124,129,135,140,146,152,157,163,169,175,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_10000",181,181,181,181,181,181,59,64,70,76,82,87,93,98,104,109,115,120,126,131,137,143,148,154,160,166,171,178,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_10500",181,181,181,181,37,43,49,55,61,67,73,79,84,90,96,101,107,112,118,124,129,135,140,146,152,158,163,169,175,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_11000",181,181,181,21,28,34,41,47,53,59,65,71,77,83,89,94,100,106,111,117,122,128,134,139,145,151,156,162,168,174,180,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_11500",181,181,6,13,20,27,33,40,46,52,58,64,70,76,82,88,94,99,105,111,116,122,127,133,139,144,150,156,162,167,173,179,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_12000",0,0,0,5,13,20,26,33,39,46,52,58,64,70,76,82,88,93,99,105,110,116,122,127,133,139,144,150,156,162,167,173,179,181,181,181]
[null,null,null,null,null,null,null,"777-300_2000_12500",0,0,0,0,6,13,20,27,33,40,46,52,58,64,70,76,82,88,94,99,105,111,116,122,128,133,139,145,150,156,162,168,173,179,181,181]
[null,null,null,null,null,null,null,"777-300_2000_13000",0,0,0,0,0,7,14,21,27,34,40,47,53,59,65,71,77,83,89,94,100,106,111,117,123,128,134,140,145,151,157,163,168,174,180,181]
[null,null,null,null,null,null,null,"777-300_2000_13500",0,0,0,0,0,3,8,15,22,29,35,41,48,54,60,66,72,78,84,90,95,101,107,112,118,124,129,135,141,146,152,158,163,169,175,181]
[null,null,null,null,null,null,null,"777-300_2000_14000",0,0,0,0,0,3,8,14,20,25,31,36,43,49,55,61,67,73,79,85,91,97,102,108,114,119,125,131,136,142,148,153,159,165,170,176]
[null,null,null,null,null,null,null,"777-300_2000_14500",0,0,0,0,0,3,8,14,20,25,31,36,42,47,52,57,63,69,75,81,86,92,98,104,109,115,121,126,132,138,143,149,155,160,166,172]
[null,null,null,null,null,null,null,"777-300_2000_15000",0,0,0,0,0,3,8,14,20,25,31,36,42,47,52,57,62,68,73,78,83,88,94,100,105,111,117,122,128,134,139,145,151,156,162,168]
[null,null,null,null,null,null,null,"777-300_2000_15500",0,0,0,0,0,3,8,14,20,25,31,36,42,47,52,57,62,68,73,78,83,88,93,98,103,108,113,118,124,130,135,141,147,152,158,164]
[null,null,null,null,null,null,null,"777-300_2000_16000",0,0,0,0,0,3,8,14,20,25,31,36,42,47,52,57,62,68,73,78,83,88,93,98,103,108,113,118,123,128,132,137,143,149,154,160]
[null,null,null,null,null,null,null,"777-300_4000_4000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_4500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_5000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_5500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_6000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_6500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_7000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_7500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181]
[null,null,null,null,null,null,null,"777-300_4000_8000",181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,179]
[null,null,null,null,null,null,null,"777-300_4000_8500",181,181,181,181,181,181,181,181,181,181,181,181,181,181,168,172,178,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,174]
[null,null,null,null,null,null,null,"777-300_4000_9000",181,181,181,181,181,181,181,181,181,181,181,181,142,145,150,155,162,169,176,181,181,181,181,181,181,181,181,181,181,181,181,181,181,181,180,168]
[null,null,null,null,null,null,null,"777-300_4000_9500",181,181,181,181,181,181,181,181,181,181,181,126,129,134,139,145,152,159,165,172,179,181,181,181,181,181,181,181,181,181,181,181,181,181,174,163]
[null,null,null,null,null,null,null,"777-300_4000_10000",181,181,181,181,181,181,181,181,181,181,181,116,120,125,131,137,144,150,157,164,170,177,181,181,181,181,181,181,181,181,181,181,181,178,169,158]
[null,null,null,null,null,null,null,"777-300_4000_10500",181,181,181,181,181,181,181,181,181,181,105,109,113,118,124,130,137,143,150,157,163,169,175,180,181,181,181,181,181,181,181,181,180,173,164,153]
[null,null,null,null,null,null,null,"777-300_4000_11000",181,181,181,181,181,181,181,181,181,95,98,102,107,112,118,124,130,137,144,150,156,163,168,173,178,181,181,181,181,181,181,180,175,168,159,148]
[null,null,null,null,null,null,null,"777-300_4000_11500",181,181,181,181,181,181,181,181,181,88,92,96,101,106,112,118,125,131,138,144,151,157,162,167,172,175,178,180,180,180,178,174,169,163,154,144]
[null,null,null,null,null,null,null,"777-300_4000_12000",181,181,181,181,181,181,181,181,80,82,86,91,96,101,107,113,120,126,132,139,145,151,156,161,166,170,172,174,175,174,173,169,164,158,150,139]
[null,null,null,null,null,null,null,"777-300_4000_12500",181,181,181,181,181,181,181,181,74,77,81,86,91,96,102,108,115,121,127,134,140,146,151,156,161,164,167,169,170,169,168,164,160,153,145,135]
[null,null,null,null,null,null,null,"777-300_4000_13000",181,181,181,181,181,181,181,181,69,72,76,81,86,92,98,104,110,116,123,129,135,141,146,151,155,159,162,164,165,164,163,160,155,149,141,130]
[null,null,null,null,null,null,null,"777-300_4000_13500",181,181,181,181,181,181,181,61,64,68,72,77,82,88,94,100,106,112,118,124,130,136,141,146,151,154,157,159,160,160,158,155,151,144,136,126]
[null,null,null,null,null,null,null,"777-300_4000_14000",181,181,181,181,181,181,181,57,60,63,68,73,78,84,89,96,102,108,114,120,126,132,137,142,146,150,152,154,155,155,154,151,146,140,132,122]
[null,null,null,null,null,null,null,"777-300_4000_14500",181,181,181,181,181,181,181,53,56,59,64,69,74,80,86,92,98,104,110,116,122,127,133,137,142,145,148,150,151,151,149,146,142,136,128,118]
[null,null,null,null,null,null,null,"777-300_4000_15000",181,181,181,181,181,181,52,53,56,59,63,68,72,77,82,88,94,100,106,112,118,123,128,133,137,141,144,146,147,146,145,142,138,132,124,114]
[null,null,null,null,null,null,null,"777-300_4000_15500",181,181,181,181,181,181,52,53,56,59,63,68,72,77,82,88,93,98,104,109,114,119,125,129,133,137,140,141,142,142,141,138,134,128,120,111]
[null,null,null,null,null,null,null,"777-300_4000_16000",181,181,181,181,181,181,52,53,56,59,63,68,72,77,82,88,93,98,104,109,114,118,123,127,130,133,136,137,138,138,137,135,131,126,119,111]
[null,null,null,null,null,null,null,"787-8_0_4000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_4500",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_5000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_5500",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_6000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_6500",68,66,65,65,65,66,68,71,75,82,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_7000",49,48,47,47,48,49,51,53,56,59,62,66,70,75,81,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_7500",37,36,35,36,36,38,40,42,44,47,50,54,57,61,65,69,74,79,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_8000",26,25,25,26,27,28,30,33,35,38,41,44,48,52,55,59,63,67,71,76,80,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_8500",17,16,17,17,19,20,22,25,28,30,34,37,40,44,48,51,55,59,63,67,71,75,78,82,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_9000",8,8,9,10,11,13,15,18,21,24,27,30,34,37,41,45,48,52,56,60,64,67,71,75,78,81,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_9500",1,1,2,3,5,7,9,12,14,18,21,24,28,31,35,39,42,46,50,54,58,61,65,69,72,75,78,81,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_10000",0,0,0,0,0,1,3,6,9,12,15,19,22,26,30,33,37,41,45,49,52,56,60,63,67,70,73,76,79,82,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_10500",0,0,0,0,0,0,0,0,3,7,10,14,17,21,25,28,32,36,40,44,47,51,55,58,62,65,68,72,74,77,80,82,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_11000",0,0,0,0,0,0,0,0,0,2,5,9,12,16,20,24,28,31,35,39,43,47,50,54,57,61,64,67,70,73,76,78,81,83,83,83]
[null,null,null,null,null,null,null,"787-8_0_11500",0,0,0,0,0,0,0,0,0,0,1,4,8,12,16,19,23,27,31,35,39,42,46,50,53,57,60,63,66,69,72,75,77,80,82,83]
[null,null,null,null,null,null,null,"787-8_0_12000",0,0,0,0,0,0,0,0,0,0,0,0,4,7,11,15,19,23,27,31,35,39,42,46,50,53,56,60,63,66,69,71,74,76,79,81]
[null,null,null,null,null,null,null,"787-8_0_12500",0,0,0,0,0,0,0,0,0,0,0,0,0,3,7,11,15,19,23,27,31,35,39,42,46,49,53,56,59,62,65,68,71,73,76,78]
[null,null,null,null,null,null,null,"787-8_0_13000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,8,12,16,20,24,27,31,35,39,42,46,49,53,56,59,62,65,68,70,73,75]
[null,null,null,null,null,null,null,"787-8_0_13500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,8,12,16,20,24,28,32,35,39,43,46,50,53,56,59,62,65,68,70,73]
[null,null,null,null,null,null,null,"787-8_0_14000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,9,13,17,21,25,28,32,36,40,43,47,50,53,56,59,62,65,67,70]
[null,null,null,null,null,null,null,"787-8_0_14500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,5,9,14,18,21,25,29,33,37,40,44,47,50,53,57,59,62,65,67]
[null,null,null,null,null,null,null,"787-8_0_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,6,10,14,18,22,26,30,34,37,41,44,48,51,54,57,60,62,65]
[null,null,null,null,null,null,null,"787-8_0_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,7,11,16,19,23,27,31,35,38,42,45,48,51,54,57,60,63]
[null,null,null,null,null,null,null,"787-8_0_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,9,13,17,21,24,28,32,36,39,43,46,50,53,56,59,62]
[null,null,null,null,null,null,null,"787-8_2000_4000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_4500",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_5000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_5500",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_6000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_6500",83,78,75,74,74,74,76,79,82,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_7000",63,61,60,60,60,61,63,65,68,71,74,78,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_7500",53,51,51,51,51,52,54,56,58,61,64,68,72,76,80,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_8000",44,43,43,43,44,45,47,49,51,54,57,60,64,68,72,76,80,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_8500",37,36,36,36,37,38,40,42,44,47,50,54,57,61,65,69,73,78,82,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_9000",31,30,30,30,31,32,34,36,39,41,44,48,51,55,59,63,67,71,75,80,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_9500",25,24,24,25,25,27,28,31,33,36,39,42,46,50,54,58,62,66,70,74,78,82,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_10000",19,19,19,19,20,21,23,25,28,31,34,37,41,45,49,53,57,61,65,69,73,77,81,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_10500",14,13,13,14,15,16,18,20,23,26,29,33,36,40,44,48,52,56,60,65,69,73,77,80,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_11000",9,8,8,9,10,11,13,16,18,21,25,28,32,36,40,44,48,52,56,60,64,68,72,76,80,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_11500",4,3,3,4,5,7,9,11,14,17,20,24,27,31,35,39,44,48,52,56,60,64,68,72,76,80,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_12000",0,0,0,0,0,2,4,7,9,13,16,19,23,27,31,35,40,44,48,52,57,61,65,69,73,76,80,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_12500",0,0,0,0,0,0,0,2,5,8,12,15,19,23,27,32,36,40,44,49,53,57,61,65,69,73,76,80,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_13000",0,0,0,0,0,0,0,0,1,4,8,11,15,19,23,28,32,36,41,45,49,54,58,62,66,70,73,77,80,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_13500",0,0,0,0,0,0,0,0,0,0,4,7,11,16,20,24,28,33,37,42,46,50,55,59,63,67,70,74,77,81,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_14000",0,0,0,0,0,0,0,0,0,0,0,4,8,12,16,21,25,29,34,38,43,47,51,56,60,64,67,71,74,78,81,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_14500",0,0,0,0,0,0,0,0,0,0,0,0,4,8,13,17,22,26,31,35,40,44,48,52,57,61,64,68,72,75,78,81,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,5,9,14,18,23,27,32,36,41,45,50,54,58,62,65,69,73,76,79,82,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,1,6,10,15,20,24,29,33,38,42,47,51,55,59,63,67,70,73,77,80,83,83,83]
[null,null,null,null,null,null,null,"787-8_2000_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,7,12,16,21,26,30,35,40,45,49,53,58,62,66,69,73,76,80,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_4000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_4500",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_5000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_5500",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_6000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_6500",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_7000",83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_7500",75,74,73,73,74,75,77,80,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_8000",65,64,64,64,65,66,68,70,73,76,79,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_8500",58,58,58,58,59,60,61,63,66,69,72,75,79,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_9000",53,52,52,53,53,54,56,58,60,63,66,69,72,76,80,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_9500",48,47,47,48,49,50,51,53,55,58,60,64,67,70,74,78,82,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_10000",44,43,43,43,44,45,47,49,51,53,56,59,62,66,69,73,77,80,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_10500",39,39,39,39,40,41,43,44,47,49,52,55,58,61,65,68,72,76,79,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_11000",36,35,35,36,36,37,39,41,43,45,48,51,54,57,61,64,68,72,75,79,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_11500",32,32,32,32,33,34,35,37,39,41,44,47,50,53,57,61,64,68,72,75,79,82,83,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_12000",28,28,28,28,29,30,32,33,36,38,41,44,47,50,53,57,61,64,68,72,75,79,82,83,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_12500",25,25,25,25,26,27,28,30,32,35,37,40,43,47,50,54,57,61,65,68,72,76,79,82,83,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_13000",22,21,21,22,22,24,25,27,29,31,34,37,40,43,47,50,54,58,61,65,69,72,76,79,82,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_13500",19,18,18,19,19,20,22,24,26,28,31,34,37,40,44,47,51,55,58,62,66,69,73,76,80,83,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_14000",15,15,15,15,16,17,19,21,23,25,28,31,34,37,41,44,48,52,55,59,63,67,70,74,77,80,83,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_14500",12,12,12,12,13,14,16,17,20,22,25,28,31,34,38,41,45,49,53,56,60,64,68,71,74,78,81,83,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_15000",9,9,9,9,10,11,13,15,17,19,22,25,28,31,35,39,42,46,50,54,58,61,65,69,72,75,78,81,83,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_15500",6,6,6,6,7,8,10,12,14,16,19,22,25,29,32,36,40,43,47,51,55,59,62,66,70,73,76,79,82,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"787-8_4000_16000",4,3,3,3,4,5,7,9,11,13,16,19,22,26,29,33,37,41,45,49,54,58,61,65,69,72,76,79,82,83,83,83,83,83,83,83]
[null,null,null,null,null,null,null,"A320_0_4000",36,36,37,38,38,39,40,41,42,43,44,45,46,46,47,48,49,50,51,52,53,54,55,56,57,58,59,59,60,61,62,63,63,64,65,66]
[null,null,null,null,null,null,null,"A320_0_4500",30,30,31,31,32,33,34,34,35,37,38,39,40,41,43,44,45,46,47,48,49,51,52,53,54,55,56,57,58,58,59,60,61,62,63,64]
[null,null,null,null,null,null,null,"A320_0_5000",20,20,20,20,20,20,20,20,21,21,22,22,23,24,25,26,28,34,38,40,43,44,46,48,49,50,52,53,54,55,56,57,58,59,60,61]
[null,null,null,null,null,null,null,"A320_0_5500",13,13,13,13,13,13,13,13,13,14,14,14,14,15,15,16,16,16,17,17,18,19,19,20,21,22,23,42,46,49,51,52,54,55,56,57]
[null,null,null,null,null,null,null,"A320_0_6000",9,9,9,9,9,9,9,9,9,10,10,10,10,11,11,11,12,12,12,13,13,14,14,15,15,16,17,17,18,19,19,20,21,21,22,23]
[null,null,null,null,null,null,null,"A320_0_6500",5,5,5,6,6,6,6,6,6,7,7,7,7,8,8,8,9,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,17,17,18,18]
[null,null,null,null,null,null,null,"A320_0_7000",3,3,3,3,3,3,4,4,4,4,4,5,5,5,6,6,6,7,7,8,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15]
[null,null,null,null,null,null,null,"A320_0_7500",1,1,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,5,5,6,6,6,7,7,8,8,9,9,9,10,10,11,11,12,12,13]
[null,null,null,null,null,null,null,"A320_0_8000",0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,3,3,3,4,4,5,5,5,6,6,7,7,8,8,9,9,10,10,11,11]
[null,null,null,null,null,null,null,"A320_0_8500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,3,3,3,4,4,5,5,6,6,6,7,7,8,8,9,9]
[null,null,null,null,null,null,null,"A320_0_9000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,2,3,3,4,4,5,5,5,6,6,7,7,8]
[null,null,null,null,null,null,null,"A320_0_9500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,2,3,3,4,4,5,5,6,6,6]
[null,null,null,null,null,null,null,"A320_0_10000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,2,3,3,4,4,5,5]
[null,null,null,null,null,null,null,"A320_0_10500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4]
[null,null,null,null,null,null,null,"A320_0_11000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3]
[null,null,null,null,null,null,null,"A320_0_11500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2]
[null,null,null,null,null,null,null,"A320_0_12000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[null,null,null,null,null,null,null,"A320_0_12500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_0_13000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_0_13500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_0_14000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_0_14500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_0_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_0_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_0_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_2000_4000",43,43,44,44,45,45,46,46,47,48,49,50,51,51,52,53,55,56,57,58,59,60,61,62,64,65,66,67,68,70,71,72,73,74,75,75]
[null,null,null,null,null,null,null,"A320_2000_4500",38,38,39,39,39,40,40,41,42,43,44,45,46,47,49,50,51,53,54,55,56,58,59,60,62,63,64,65,67,68,69,71,72,73,74,75]
[null,null,null,null,null,null,null,"A320_2000_5000",26,25,24,24,24,24,23,24,24,24,25,26,27,31,40,43,45,48,49,51,53,55,56,58,59,61,62,64,65,66,68,69,70,72,73,74]
[null,null,null,null,null,null,null,"A320_2000_5500",16,16,16,16,16,16,16,16,16,16,17,17,17,18,18,18,19,20,20,21,45,49,52,54,56,58,60,61,63,64,66,67,69,70,72,73]
[null,null,null,null,null,null,null,"A320_2000_6000",11,11,11,12,12,12,12,12,12,12,13,13,13,14,14,14,15,15,16,16,17,17,18,19,49,53,56,58,60,62,64,65,67,68,70,72]
[null,null,null,null,null,null,null,"A320_2000_6500",8,8,8,9,9,9,9,9,9,10,10,10,10,11,11,11,12,12,13,13,13,14,14,15,16,16,17,52,56,58,61,63,65,66,68,70]
[null,null,null,null,null,null,null,"A320_2000_7000",6,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,10,10,10,11,11,11,12,12,13,13,14,14,15,16,56,59,62,64,66,68]
[null,null,null,null,null,null,null,"A320_2000_7500",4,4,4,4,5,5,5,5,5,6,6,6,6,7,7,7,8,8,8,9,9,9,10,10,11,11,12,12,13,13,14,14,56,60,63,65]
[null,null,null,null,null,null,null,"A320_2000_8000",2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,7,7,7,8,8,8,9,9,10,10,11,11,12,12,13,13,58,62]
[null,null,null,null,null,null,null,"A320_2000_8500",1,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,6,6,7,7,7,8,8,8,9,9,10,10,11,11,12,13]
[null,null,null,null,null,null,null,"A320_2000_9000",0,0,0,0,0,0,0,1,1,1,1,2,2,2,3,3,3,3,4,4,4,5,5,5,6,6,7,7,7,8,8,9,9,10,10,11]
[null,null,null,null,null,null,null,"A320_2000_9500",0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,7,7,7,8,8,9,9]
[null,null,null,null,null,null,null,"A320_2000_10000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,3,3,3,4,4,4,5,5,6,6,7,7,7,8]
[null,null,null,null,null,null,null,"A320_2000_10500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,3,3,3,4,4,5,5,5,6,6,7]
[null,null,null,null,null,null,null,"A320_2000_11000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,3,3,3,4,4,5,5,5]
[null,null,null,null,null,null,null,"A320_2000_11500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,3,3,4,4,4]
[null,null,null,null,null,null,null,"A320_2000_12000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,3,3,3]
[null,null,null,null,null,null,null,"A320_2000_12500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2]
[null,null,null,null,null,null,null,"A320_2000_13000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2]
[null,null,null,null,null,null,null,"A320_2000_13500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,"A320_2000_14000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_2000_14500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_2000_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_2000_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_2000_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"A320_4000_4000",48,49,50,51,52,53,55,56,57,58,59,61,62,63,64,65,66,67,68,68,69,70,71,71,72,73,73,73,74,74,75,75,75,75,75,75]
[null,null,null,null,null,null,null,"A320_4000_4500",43,44,45,46,47,48,50,51,53,54,56,57,58,59,61,62,63,64,65,66,67,68,68,69,70,70,71,71,72,72,72,72,73,73,73,72]
[null,null,null,null,null,null,null,"A320_4000_5000",29,27,26,24,23,23,23,23,23,24,47,50,52,54,56,57,59,60,61,62,63,64,65,66,67,67,68,68,69,69,69,70,70,70,70,69]
[null,null,null,null,null,null,null,"A320_4000_5500",18,17,17,16,16,16,16,16,17,17,18,18,19,20,21,22,23,25,54,56,58,59,61,62,62,63,64,64,65,65,66,66,66,66,65,65]
[null,null,null,null,null,null,null,"A320_4000_6000",13,13,13,13,12,12,13,13,13,14,14,15,15,16,17,18,19,20,21,22,23,25,27,28,30,33,54,56,57,58,58,59,59,58,58,57]
[null,null,null,null,null,null,null,"A320_4000_6500",10,10,10,10,10,10,10,10,10,11,11,12,13,13,14,15,16,17,17,19,20,21,22,23,25,26,28,29,31,33,35,37,39,40,42,43]
[null,null,null,null,null,null,null,"A320_4000_7000",8,7,7,7,7,7,8,8,8,9,9,10,10,11,12,12,13,14,15,16,17,18,19,20,21,23,24,25,27,28,30,31,32,34,35,36]
[null,null,null,null,null,null,null,"A320_4000_7500",5,5,5,5,5,6,6,6,6,7,7,8,8,9,10,10,11,12,13,14,15,16,17,18,19,20,21,22,24,25,26,27,29,30,31,32]
[null,null,null,null,null,null,null,"A320_4000_8000",4,4,3,4,4,4,4,4,5,5,6,6,7,7,8,9,9,10,11,12,13,14,15,16,17,18,19,20,21,22,24,25,26,27,28,30]
[null,null,null,null,null,null,null,"A320_4000_8500",2,2,2,2,2,2,3,3,3,4,4,5,5,6,7,7,8,9,9,10,11,12,13,14,15,16,17,18,19,20,21,23,24,25,26,27]
[null,null,null,null,null,null,null,"A320_4000_9000",0,0,0,1,1,1,1,2,2,2,3,3,4,4,5,6,7,7,8,9,10,11,11,12,13,14,15,16,17,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,"A320_4000_9500",0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,5,5,6,7,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,"A320_4000_10000",0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,3,4,5,5,6,7,8,9,10,11,12,12,13,14,15,16,18,19,20,21,22]
[null,null,null,null,null,null,null,"A320_4000_10500",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,4,4,5,6,7,8,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,"A320_4000_11000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,3,4,5,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,null,null,"A320_4000_11500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,4,5,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,null,null,"A320_4000_12000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,4,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,null,null,"A320_4000_12500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,3,4,5,6,7,8,9,10,11,12,12,13,14,15]
[null,null,null,null,null,null,null,"A320_4000_13000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,3,4,5,6,7,8,9,10,11,11,12,13,14]
[null,null,null,null,null,null,null,"A320_4000_13500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,4,5,6,7,8,9,10,11,11,12,13]
[null,null,null,null,null,null,null,"A320_4000_14000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,4,5,6,7,8,9,10,11,12,12]
[null,null,null,null,null,null,null,"A320_4000_14500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,"A320_4000_15000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,4,5,6,7,7,8,9,10,11]
[null,null,null,null,null,null,null,"A320_4000_15500",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,4,5,6,7,7,8,9,10,11]
[null,null,null,null,null,null,null,"A320_4000_16000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,4,5,6,7,7,8,9,10,11]

{"sheet":"User Selections","index":4,"n_rows":10157,"n_cols":84,"rows_kept":562,"cut":true,"hidden":false,"merged":[[72,1,73,1],[68,1,69,1],[70,1,71,1],[64,3,65,3],[66,1,67,1],[72,3,73,3],[66,3,67,3],[68,3,69,3],[70,3,71,3],[64,2,65,2],[66,2,67,2],[64,1,65,1],[68,2,69,2],[70,2,71,2],[72,2,73,2],[43,1,44,1],[31,3,32,3],[41,1,42,1],[41,3,42,3],[53,3,54,3],[55,3,56,3],[51,3,52,3],[51,2,52,2],[53,2,54,2],[55,2,56,2],[45,2,46,2],[47,2,48,2],[49,2,50,2],[31,1,32,1],[144,0,144,15],[98,3,99,8],[27,0,28,0],[29,0,30,0],[31,0,32,0],[33,0,34,0],[35,0,36,0],[37,0,38,0],[39,0,40,0],[41,0,42,0],[43,0,44,0],[45,0,46,0],[47,0,48,0],[27,1,28,1],[27,3,28,3],[68,0,69,0],[70,0,71,0],[72,0,73,0],[82,0,83,5],[37,1,38,1],[37,3,38,3],[64,0,65,0],[66,0,67,0],[47,5,48,5],[51,0,52,0],[53,0,54,0],[55,0,56,0],[29,1,30,1],[51,1,52,1],[0,0,0,2],[39,1,40,1],[39,3,40,3],[49,1,50,1],[49,3,50,3],[45,1,46,1],[45,3,46,3],[33,1,34,1],[33,3,34,3],[35,1,36,1],[35,3,36,3],[49,0,50,0],[29,3,30,3],[43,3,44,3],[47,1,48,1],[47,3,48,3],[53,1,54,1],[55,1,56,1],[27,2,28,2],[25,6,25,21],[27,4,28,4],[29,4,30,4],[31,4,32,4],[33,4,34,4],[35,4,36,4],[37,4,38,4],[39,4,40,4],[41,4,42,4],[27,5,28,5],[29,5,30,5],[31,5,32,5],[33,5,34,5],[35,5,36,5],[37,5,38,5],[39,5,40,5],[43,5,44,5],[29,2,30,2],[31,2,32,2],[33,2,34,2],[35,2,36,2],[37,2,38,2],[39,2,40,2],[41,2,42,2],[43,2,44,2],[45,5,46,5],[41,5,42,5],[68,4,69,4],[70,4,71,4],[72,4,73,4],[62,6,62,21],[43,4,44,4],[45,4,46,4],[47,4,48,4],[49,4,50,4],[51,4,52,4],[53,4,54,4],[55,4,56,4],[64,4,65,4],[66,4,67,4],[66,5,67,5],[68,5,69,5],[70,5,71,5],[72,5,73,5],[49,5,50,5],[51,5,52,5],[53,5,54,5],[55,5,56,5],[64,5,65,5]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["User should select or enter values in blue shaded boxes only"]
["When finished making selections and/or changing values, press the Refresh Current Sheet button."]
["Baseline represents current status; Scenario represents runway extension to mitigate weight restrictions."]
[]
["Elevation",1500,"ft","Valid elevation range is 0-4000 ft; latter is the maximum elevation for which model can automatically estimate weight restrictions."]
["Rwylength_Baseline",8000,"ft","Valid runway length range is 4000-16000 ft."]
["Rwylength_Scenario",10000,"ft"]
[]
[]
[]
[]
["Enter routes and distances (measured in nautical miles) below to analyze weight restrictions for specific routes and aircraft types."]
["Select aircraft from drop-down list; for aircraft types not listed, go to next section, where you must enter weight restrictions manually."]
["Weekly Departures should represent # of weekly flights scheduled during peak temperature times in Analysis Start Year."]
["When you are done filling in the shaded rows, click on the Refresh button above to see the implied weight restrictions in Columns H-V."]
[]
[null,"The estimates of required weight restrictions shown here are based on standard assumptions and averages that may not be appropriate for a specific route flown by a particular carrier with their own equipment specifications."]
[null,"The reported weight restrictions are derived by comparing estimated allowed takeoff weight (based on elevation, runway length and temperature) vs. required takeoff weight for the route and passenger counts entered."]
[null,"Inaccurate results may occur if you specify routes that are beyond the practical range of the aircraft selected, or if you enter passenger counts beyond the seatsize capacity. Guidelines are shown below:"]
[null,null,"Max Range (nm)","Typical U.S. Seatsize","Maximum Seatsize"]
[null,"A320",3300,160,186]
[null,"B737-800",3000,158,189]
[null,"787-8",7000,235,300]
[null,"777-300",7000,317,500]
[]
[null,null,null,null,null,null,"Weight Restriction (000 lb) per Flight at Indicated Temperatures (°F)"]
[null,"Route","Distance (nm)","Eqpt","Passengers per Flight","Weekly Departures",null,"100-101","102-103","104-105","106-107","108-109","110-111","112-113","114-115","116-117","118-119","120-121","122-123","124-125","126-127","128-129",null,"Do not edit"]
[1,"AAA-BBB",2900,"737-800",130,7,"Baseline",{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(H$27,3)))","v":10.74860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(I$27,3)))","v":11.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(J$27,3)))","v":14.74860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(K$27,3)))","v":15.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(L$27,3)))","v":17.74860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(M$27,3)))","v":18.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(N$27,3)))","v":20.74860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(O$27,3)))","v":21.74860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(P$27,3)))","v":22.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(Q$27,3)))","v":23.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(R$27,3)))","v":25.74860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(S$27,3)))","v":27.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(T$27,3)))","v":28.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(U$27,3)))","v":29.24860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G28,RIGHT(V$27,3)))","v":29.49860000000001}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(H$27,3)))","v":0},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(I$27,3)))","v":1.2486000000000104},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(J$27,3)))","v":4.2486000000000104},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(K$27,3)))","v":5.9986000000000104},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(L$27,3)))","v":7.2486000000000104},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(M$27,3)))","v":8.2486000000000104},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(N$27,3)))","v":10.24860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(O$27,3)))","v":11.24860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(P$27,3)))","v":12.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(Q$27,3)))","v":14.24860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(R$27,3)))","v":15.24860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(S$27,3)))","v":18.24860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(T$27,3)))","v":19.24860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(U$27,3)))","v":20.99860000000001},{"$f":"IF($F28=0,0,WgtRest($C28,$D28,$E28,$G29,RIGHT(V$27,3)))","v":21.99860000000001},null,{"$f":"F28","v":7}]
[2,"AAA-CCC",4500,"787-8",195,7,"Baseline",{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(H$27,3)))","v":38.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(I$27,3)))","v":39.667500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(J$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(K$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(L$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(M$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(N$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(O$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(P$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(Q$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(R$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(S$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(T$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(U$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G30,RIGHT(V$27,3)))","v":41.417500000000018}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(H$27,3)))","v":18.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(I$27,3)))","v":22.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(J$27,3)))","v":30.167500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(K$27,3)))","v":34.167500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(L$27,3)))","v":36.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(M$27,3)))","v":37.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(N$27,3)))","v":38.167500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(O$27,3)))","v":38.917500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(P$27,3)))","v":39.667500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(Q$27,3)))","v":40.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(R$27,3)))","v":41.167500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(S$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(T$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(U$27,3)))","v":41.417500000000018},{"$f":"IF($F30=0,0,WgtRest($C30,$D30,$E30,$G31,RIGHT(V$27,3)))","v":41.417500000000018},null,{"$f":"F30","v":7}]
[3,"AAA-DDD",6000,"777-300",260,7,"Baseline",{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(H$27,3)))","v":155.95100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(I$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(J$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(K$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(L$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(M$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(N$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(O$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(P$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(Q$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(R$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(S$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(T$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(U$27,3)))","v":162.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G32,RIGHT(V$27,3)))","v":162.70100000000002}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(H$27,3)))","v":99.951000000000022},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(I$27,3)))","v":104.95100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(J$27,3)))","v":116.45100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(K$27,3)))","v":121.45100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(L$27,3)))","v":127.45100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(M$27,3)))","v":133.20100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(N$27,3)))","v":138.95100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(O$27,3)))","v":144.20100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(P$27,3)))","v":150.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(Q$27,3)))","v":154.45100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(R$27,3)))","v":155.95100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(S$27,3)))","v":159.20100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(T$27,3)))","v":160.70100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(U$27,3)))","v":162.45100000000002},{"$f":"IF($F32=0,0,WgtRest($C32,$D32,$E32,$G33,RIGHT(V$27,3)))","v":162.70100000000002},null,{"$f":"F32","v":7}]
[4,null,null,null,null,null,"Baseline",{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(H$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(I$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(J$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(K$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(L$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(M$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(N$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(O$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(P$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(R$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(S$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(T$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(U$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G34,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(H$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(I$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(J$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(K$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(L$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(M$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(N$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(O$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(P$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(R$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(S$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(T$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(U$27,3)))","v":0},{"$f":"IF($F34=0,0,WgtRest($C34,$D34,$E34,$G35,RIGHT(V$27,3)))","v":0},null,{"$f":"F34","v":0}]
[5,null,null,null,null,null,"Baseline",{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(H$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(I$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(J$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(K$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(L$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(M$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(N$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(O$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(P$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(R$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(S$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(T$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(U$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G36,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(H$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(I$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(J$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(K$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(L$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(M$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(N$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(O$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(P$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(R$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(S$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(T$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(U$27,3)))","v":0},{"$f":"IF($F36=0,0,WgtRest($C36,$D36,$E36,$G37,RIGHT(V$27,3)))","v":0},null,{"$f":"F36","v":0}]
[6,null,null,null,null,null,"Baseline",{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(H$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(I$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(J$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(K$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(L$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(M$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(N$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(O$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(P$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(R$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(S$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(T$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(U$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G38,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(H$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(I$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(J$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(K$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(L$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(M$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(N$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(O$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(P$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(R$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(S$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(T$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(U$27,3)))","v":0},{"$f":"IF($F38=0,0,WgtRest($C38,$D38,$E38,$G39,RIGHT(V$27,3)))","v":0},null,{"$f":"F38","v":0}]
[7,null,null,null,null,null,"Baseline",{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(H$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(I$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(J$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(K$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(L$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(M$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(N$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(O$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(P$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(R$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(S$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(T$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(U$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G40,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(H$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(I$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(J$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(K$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(L$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(M$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(N$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(O$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(P$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(R$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(S$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(T$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(U$27,3)))","v":0},{"$f":"IF($F40=0,0,WgtRest($C40,$D40,$E40,$G41,RIGHT(V$27,3)))","v":0},null,{"$f":"F40","v":0}]
[8,null,null,null,null,null,"Baseline",{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(H$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(I$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(J$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(K$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(L$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(M$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(N$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(O$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(P$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(R$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(S$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(T$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(U$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G42,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(H$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(I$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(J$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(K$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(L$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(M$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(N$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(O$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(P$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(R$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(S$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(T$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(U$27,3)))","v":0},{"$f":"IF($F42=0,0,WgtRest($C42,$D42,$E42,$G43,RIGHT(V$27,3)))","v":0},null,{"$f":"F42","v":0}]
[9,null,null,null,null,null,"Baseline",{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(H$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(I$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(J$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(K$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(L$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(M$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(N$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(O$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(P$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(R$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(S$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(T$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(U$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G44,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(H$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(I$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(J$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(K$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(L$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(M$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(N$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(O$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(P$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(R$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(S$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(T$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(U$27,3)))","v":0},{"$f":"IF($F44=0,0,WgtRest($C44,$D44,$E44,$G45,RIGHT(V$27,3)))","v":0},null,{"$f":"F44","v":0}]
[10,null,null,null,null,null,"Baseline",{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(H$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(I$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(J$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(K$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(L$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(M$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(N$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(O$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(P$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(R$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(S$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(T$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(U$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G46,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(H$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(I$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(J$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(K$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(L$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(M$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(N$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(O$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(P$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(R$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(S$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(T$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(U$27,3)))","v":0},{"$f":"IF($F46=0,0,WgtRest($C46,$D46,$E46,$G47,RIGHT(V$27,3)))","v":0},null,{"$f":"F46","v":0}]
[11,null,null,null,null,null,"Baseline",{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(H$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(I$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(J$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(K$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(L$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(M$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(N$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(O$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(P$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(R$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(S$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(T$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(U$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G48,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(H$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(I$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(J$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(K$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(L$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(M$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(N$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(O$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(P$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(R$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(S$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(T$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(U$27,3)))","v":0},{"$f":"IF($F48=0,0,WgtRest($C48,$D48,$E48,$G49,RIGHT(V$27,3)))","v":0},null,{"$f":"F48","v":0}]
[12,null,null,null,null,null,"Baseline",{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(H$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(I$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(J$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(K$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(L$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(M$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(N$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(O$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(P$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(R$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(S$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(T$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(U$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G50,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(H$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(I$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(J$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(K$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(L$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(M$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(N$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(O$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(P$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(R$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(S$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(T$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(U$27,3)))","v":0},{"$f":"IF($F50=0,0,WgtRest($C50,$D50,$E50,$G51,RIGHT(V$27,3)))","v":0},null,{"$f":"F50","v":0}]
[13,null,null,null,null,null,"Baseline",{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(H$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(I$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(J$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(K$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(L$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(M$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(N$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(O$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(P$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(R$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(S$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(T$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(U$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G52,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(H$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(I$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(J$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(K$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(L$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(M$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(N$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(O$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(P$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(R$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(S$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(T$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(U$27,3)))","v":0},{"$f":"IF($F52=0,0,WgtRest($C52,$D52,$E52,$G53,RIGHT(V$27,3)))","v":0},null,{"$f":"F52","v":0}]
[14,null,null,null,null,null,"Baseline",{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(H$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(I$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(J$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(K$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(L$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(M$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(N$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(O$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(P$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(R$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(S$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(T$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(U$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G54,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(H$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(I$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(J$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(K$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(L$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(M$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(N$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(O$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(P$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(R$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(S$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(T$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(U$27,3)))","v":0},{"$f":"IF($F54=0,0,WgtRest($C54,$D54,$E54,$G55,RIGHT(V$27,3)))","v":0},null,{"$f":"F54","v":0}]
[15,null,null,null,null,null,"Baseline",{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(H$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(I$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(J$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(K$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(L$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(M$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(N$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(O$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(P$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(R$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(S$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(T$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(U$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G56,RIGHT(V$27,3)))","v":0}]
[null,null,null,null,null,null,"Scenario",{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(H$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(I$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(J$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(K$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(L$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(M$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(N$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(O$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(P$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(Q$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(R$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(S$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(T$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(U$27,3)))","v":0},{"$f":"IF($F56=0,0,WgtRest($C56,$D56,$E56,$G57,RIGHT(V$27,3)))","v":0},null,{"$f":"F56","v":0}]
[]
[]
[]
["Enter data in following rows for routes involving user-specified aircraft not included above; weight restrictions must be entered manually and should represent total restriction (including both payload and fuel)."]
[]
[null,null,null,null,null,null,"Weight Restriction (000 lb) per Flight at Indicated Temperatures (°F)"]
[null,"Route","Weekly Departures","Aircraft","Passengers per Flt","Weekly Departures",null,"100-101","102-103","104-105","106-107","108-109","110-111","112-113","114-115","116-117","118-119","120-121","122-123","124-125","126-127","128-129",null,"Do not edit"]
[1,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,"Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F65","v":0}]
[2,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,"Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F67","v":0}]
[3,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,"Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F69","v":0}]
[4,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,"Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F71","v":0}]
[5,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,"Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F73","v":0}]
[]
[]
[null,null,null,null,null,"Total Daily Passengers Affected:"]
[null,null,null,null,null,null,"Paxdaily_Baseline",{"$f":"(SUMPRODUCT($F$28:$F$57,H$28:H$57)+SUMPRODUCT($F$65:$F$74,H$65:H$74))*1000/Avg_PaxPayload*Payload_PctTotalWgt/7","v":773.85087727272742},808.74860454545467,825.72587727272742,830.44178636363654,837.04405909090929,841.75996818181829,848.36224090909116,852.13496818181829,856.85087727272742,860.62360454545467,867.22587727272742,875.7145136363639,879.48724090909116,880.43042272727291,881.37360454545467]
[null,null,null,null,null,null,"Paxdaily_Scenario",{"$f":"(SUMPRODUCT($X$28:$X$57,H$28:H$57)+SUMPRODUCT($X$65:$X$74,H$65:H$74))*1000/Avg_PaxPayload*Payload_PctTotalWgt/7","v":446.57206818181834},485.2372409090911,569.18042272727291,609.73724090909116,645.57815000000016,674.81678636363654,706.88496818181829,733.29405909090929,767.24860454545467,788.94178636363654,801.20315000000016,825.72587727272742,835.15769545454555,848.36224090909116,853.07815000000016]
[]
["For all departures:"]
["Annual Growth Rate in Departures",null,0.02]
["To enter user-specified growth rate year-by-year instead, set rate above to 0.00, then:"]
[]
[]
[]
[]
[]
[]
[]
["Analysis_Start_Yr",2020,null,"Discounted benefit-cost calculations reflect time horizon between Analysis_Start_Yr and Analysis_End_Yr."]
["Analysis_End_Yr",2090,null,"Maximum time horizon is 2020 - 2099, but actual limits depend on the years covered by the Weather Data."]
[null,null,null,"User may wish to consider a time horizon matching the expected/remaining life of current or new assets."]
[]
["Discount_Rate",0.03,null,"Traditional FAA guidance (based on Office of Management and Budget directives) suggests using a 7% real discount rate for standard investment projects."]
[null,null,null,"But see discussion in Handbook for possible use of a lower rate that may be appropriate for climate resilience projects with a long time horizon."]
[]
["Mitigation_Project_Type","Simplified",null,"Simplified Mitigation Project assumes upfront construction costs, then constant annual maintenance or rehab costs according to schedule below."]
["Project_Start_Yr",2020,null,"To enter user-specified costs year-by-year instead:"]
["Mitigation_Start_Yr",2021]
[null,null,null,"Project_Start_Yr signifies first year of construction; this can be after Analysis_Start_Yr if considering a delayed project start."]
[null,null,null,"Mitigation_Start_Yr signifies first year of damage mitigation."]
["Simplified Mitigation Project Costs"]
["Construction_Cost",40000000,null,"If using Simplified Mitigation Project:"]
["Annual_Maint_Cost",1000000,null,"-- Construction_Cost is spread evenly between Project_Start_Yr and Mitigation_Start_Yr."]
["Rehab_Interval_Yrs",25,null,"-- Final Rehab_Cost before end of analysis time horizon is prorated."]
["Rehab_Cost",10000000]
[]
[]
["Damage Parameters"]
["Avg_PaxPayload",220,null,"Avg payload per passenger in lbs"]
["Avg_PaxDelay",2,null,"Avg hours of delay for passengers on impacted flights"]
["Hourly_DelayCost",44.3,null,"Passenger delay cost per hr"]
[]
[]
[]
[]
["Sampling_Method","One Model per Year",null,"One Model per Simulation -- same model is used for all years of a single simulation (rem 5,000 total simulations)"]
[null,null,null,"One Model per Year -- different model is used for each year of a single simulation (reduces influence of outlier models)"]
[]
["Use_Model_Weights","Yes",null,"Select Yes to use model weights listed in Weather Data sheet; No to use equal weighting across whatever models are in Weather Data."]
[]
[null,"Enter any positive integer"]
["Random_Seed",123456,null,"Random_Seed determines the specific sequence of random numbers generated for the Monte Carlo simulations."]
[null,null,null,"By keeping the seed number fixed, you can assess the effects of changing cost or discount parameters without affecting the temperature projections themselves."]
["Lehmer_Constant",48271,null,"Do not change Lehmer_Constant, but you may change Random_Seed at any time to generate a new set of Monte Carlo simulation projections."]
[]
[]
["Interpolation Levels",null,null,"Do not change any of these cells"]
["Elev_bot",{"$f":"Elevation-MOD(Elevation,2000)","v":0}]
["Elev_top",{"$f":"Elev_bot+2000","v":2000}]
["Elev_interp",{"$f":"MOD(Elevation,2000)/(Elev_top-Elev_bot)","v":0.75}]
[]
["RwylenBase_bot",{"$f":"Rwylength_Baseline-MOD(Rwylength_Baseline,500)","v":8000}]
["RwylenBase_top",{"$f":"RwylenBase_bot+500","v":8500}]
["RwylenBase_interp",{"$f":"MOD(Rwylength_Baseline,500)/(RwylenBase_top-RwylenBase_bot)","v":0}]
[]
["RwylenScen_bot",{"$f":"Rwylength_Scenario-MOD(Rwylength_Scenario,500)","v":10000}]
["RwylenScen_top",{"$f":"RwylenScen_bot+500","v":10500}]
["RwylenScen_interp",{"$f":"MOD(Rwylength_Scenario,500)/(RwylenScen_top-RwylenScen_bot)","v":0}]
[]
["Payload_PctTotalWgt",0.83]
[]
[]
["DO NOT EDIT BELOW THIS ROW"]
[]
[]
[]
[null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099]
[null,null,null,"Sim #",{"$f":"Random_Seed","v":123456},{"$f":"E5150","v":280182052},904354281,215004544,1753056372,1191452627,790814651,595807259,1906504019,1807861660,1071400595,663679696,352466749,214265806,2039041389,1082398124,770046630,1411439981,874584079,655920528,1560597722,679985495,810931562,1844471730,981669121,729299797,1019838433,563069828,1848362188,2064522350,1004318880,62535247,53812612,{"$f":"AK5150","v":156134980},1602971294,1214024332,394021506,1553563351,1022976017,1460644461,1541312052,373836305,811054321,351801497,621243576,1508627907,270054549,1370486764,504431848,949168753,2088577784,584460782,341080745,1235489418,1436528951,532608702,1030998985,1259215485,485218554,387019460,860896776,1651428971,2058746670,1127602375,155798626,{"$f":"BQ5150","v":741513271},681879026,2132737294,1136228586,1126584339,312088685,{"$f":"BW5150","v":259433158},1665358830,1688026718,538685240,892076302,506694613,137788192,146958748,363798758]
[null,null,null,1,{"$f":"MOD(ROUND(Lehmer_Constant*E150,0),2^31-1)","v":1664377282},{"$f":"MOD(ROUND(Lehmer_Constant*F150,0),2^31-1)","v":1963306933},{"$f":"MOD(ROUND(Lehmer_Constant*G150,0),2^31-1)","v":37921935},{"$f":"MOD(ROUND(Lehmer_Constant*H150,0),2^31-1)","v":1843361120},{"$f":"MOD(ROUND(Lehmer_Constant*I150,0),2^31-1)","v":191022777},{"$f":"MOD(ROUND(Lehmer_Constant*J150,0),2^31-1)","v":850207610},{"$f":"MOD(ROUND(Lehmer_Constant*K150,0),2^31-1)","v":1892192996},{"$f":"MOD(ROUND(Lehmer_Constant*L150,0),2^31-1)","v":1111198565},{"$f":"MOD(ROUND(Lehmer_Constant*M150,0),2^31-1)","v":591292611},{"$f":"MOD(ROUND(Lehmer_Constant*N150,0),2^31-1)","v":2144710368},{"$f":"MOD(ROUND(Lehmer_Constant*O150,0),2^31-1)","v":1876934191},{"$f":"MOD(ROUND(Lehmer_Constant*P150,0),2^31-1)","v":321559670},{"$f":"MOD(ROUND(Lehmer_Constant*Q150,0),2^31-1)","v":1556989445},{"$f":"MOD(ROUND(Lehmer_Constant*R150,0),2^31-1)","v":543477474},{"$f":"MOD(ROUND(Lehmer_Constant*S150,0),2^31-1)","v":948895468},{"$f":"MOD(ROUND(Lehmer_Constant*T150,0),2^31-1)","v":162712094},{"$f":"MOD(ROUND(Lehmer_Constant*U150,0),2^31-1)","v":126430807},{"$f":"MOD(ROUND(Lehmer_Constant*V150,0),2^31-1)","v":553138129},{"$f":"MOD(ROUND(Lehmer_Constant*W150,0),2^31-1)","v":1814544683},{"$f":"MOD(ROUND(Lehmer_Constant*X150,0),2^31-1)","v":1588399367},{"$f":"MOD(ROUND(Lehmer_Constant*Y150,0),2^31-1)","v":33785549},{"$f":"MOD(ROUND(Lehmer_Constant*Z150,0),2^31-1)","v":1439768397},{"$f":"MOD(ROUND(Lehmer_Constant*AA150,0),2^31-1)","v":145511786},{"$f":"MOD(ROUND(Lehmer_Constant*AB150,0),2^31-1)","v":1970357857},{"$f":"MOD(ROUND(Lehmer_Constant*AC150,0),2^31-1)","v":1923468736},{"$f":"MOD(ROUND(Lehmer_Constant*AD150,0),2^31-1)","v":331075716},{"$f":"MOD(ROUND(Lehmer_Constant*AE150,0),2^31-1)","v":1853359162},{"$f":"MOD(ROUND(Lehmer_Constant*AF150,0),2^31-1)","v":1390630956},{"$f":"MOD(ROUND(Lehmer_Constant*AG150,0),2^31-1)","v":788095039},{"$f":"MOD(ROUND(Lehmer_Constant*AH150,0),2^31-1)","v":432234168},{"$f":"MOD(ROUND(Lehmer_Constant*AI150,0),2^31-1)","v":33325455},{"$f":"MOD(ROUND(Lehmer_Constant*AJ150,0),2^31-1)","v":1424383902},{"$f":"MOD(ROUND(Lehmer_Constant*AK150,0),2^31-1)","v":1280864629},{"$f":"MOD(ROUND(Lehmer_Constant*AL150,0),2^31-1)","v":1271502257},{"$f":"MOD(ROUND(Lehmer_Constant*AM150,0),2^31-1)","v":1044047617},{"$f":"MOD(ROUND(Lehmer_Constant*AN150,0),2^31-1)","v":1634770636},{"$f":"MOD(ROUND(Lehmer_Constant*AO150,0),2^31-1)","v":1696938294},{"$f":"MOD(ROUND(Lehmer_Constant*AP150,0),2^31-1)","v":1927562881},{"$f":"MOD(ROUND(Lehmer_Constant*AQ150,0),2^31-1)","v":836337489},{"$f":"MOD(ROUND(Lehmer_Constant*AR150,0),2^31-1)","v":585678627},{"$f":"MOD(ROUND(Lehmer_Constant*AS150,0),2^31-1)","v":1103111777},{"$f":"MOD(ROUND(Lehmer_Constant*AT150,0),2^31-1)","v":147192914},{"$f":"MOD(ROUND(Lehmer_Constant*AU150,0),2^31-1)","v":1776244181},{"$f":"MOD(ROUND(Lehmer_Constant*AV150,0),2^31-1)","v":1656864858},{"$f":"MOD(ROUND(Lehmer_Constant*AW150,0),2^31-1)","v":587010388},{"$f":"MOD(ROUND(Lehmer_Constant*AX150,0),2^31-1)","v":1807229027},{"$f":"MOD(ROUND(Lehmer_Constant*AY150,0),2^31-1)","v":577397489},{"$f":"MOD(ROUND(Lehmer_Constant*AZ150,0),2^31-1)","v":1532839209},{"$f":"MOD(ROUND(Lehmer_Constant*BA150,0),2^31-1)","v":1260145122},{"$f":"MOD(ROUND(Lehmer_Constant*BB150,0),2^31-1)","v":761267318},{"$f":"MOD(ROUND(Lehmer_Constant*BC150,0),2^31-1)","v":1970919402},{"$f":"MOD(ROUND(Lehmer_Constant*BD150,0),2^31-1)","v":1013737283},{"$f":"MOD(ROUND(Lehmer_Constant*BE150,0),2^31-1)","v":1699003993},{"$f":"MOD(ROUND(Lehmer_Constant*BF150,0),2^31-1)","v":541335441},{"$f":"MOD(ROUND(Lehmer_Constant*BG150,0),2^31-1)","v":442032091},{"$f":"MOD(ROUND(Lehmer_Constant*BH150,0),2^31-1)","v":2027916005},{"$f":"MOD(ROUND(Lehmer_Constant*BI150,0),2^31-1)","v":1565969357},{"$f":"MOD(ROUND(Lehmer_Constant*BJ150,0),2^31-1)","v":1213531747},{"$f":"MOD(ROUND(Lehmer_Constant*BK150,0),2^31-1)","v":1528165952},{"$f":"MOD(ROUND(Lehmer_Constant*BL150,0),2^31-1)","v":856108407},{"$f":"MOD(ROUND(Lehmer_Constant*BM150,0),2^31-1)","v":392221199},{"$f":"MOD(ROUND(Lehmer_Constant*BN150,0),2^31-1)","v":1534882501},{"$f":"MOD(ROUND(Lehmer_Constant*BO150,0),2^31-1)","v":807258998},{"$f":"MOD(ROUND(Lehmer_Constant*BP150,0),2^31-1)","v":373726763},{"$f":"MOD(ROUND(Lehmer_Constant*BQ150,0),2^31-1)","v":67743852},{"$f":"MOD(ROUND(Lehmer_Constant*BR150,0),2^31-1)","v":1477159892},{"$f":"MOD(ROUND(Lehmer_Constant*BS150,0),2^31-1)","v":500606477},{"$f":"MOD(ROUND(Lehmer_Constant*BT150,0),2^31-1)","v":1143365141},{"$f":"MOD(ROUND(Lehmer_Constant*BU150,0),2^31-1)","v":157730426},{"$f":"MOD(ROUND(Lehmer_Constant*BV150,0),2^31-1)","v":624234888},{"$f":"MOD(ROUND(Lehmer_Constant*BW150,0),2^31-1)","v":235129930},{"$f":"MOD(ROUND(Lehmer_Constant*BX150,0),2^31-1)","v":1120824161},{"$f":"MOD(ROUND(Lehmer_Constant*BY150,0),2^31-1)","v":1780724779},{"$f":"MOD(ROUND(Lehmer_Constant*BZ150,0),2^31-1)","v":765686457},{"$f":"MOD(ROUND(Lehmer_Constant*CA150,0),2^31-1)","v":1143222164},{"$f":"MOD(ROUND(Lehmer_Constant*CB150,0),2^31-1)","v":73084198},{"$f":"MOD(ROUND(Lehmer_Constant*CC150,0),2^31-1)","v":964408440},{"$f":"MOD(ROUND(Lehmer_Constant*CD150,0),2^31-1)","v":416961273},{"$f":"MOD(ROUND(Lehmer_Constant*CE150,0),2^31-1)","v":707238667},{"$f":"MOD(ROUND(Lehmer_Constant*CF150,0),2^31-1)","v":956065899}]
[null,null,null,2,1645061505,188137086,873657141,2047193722,1713171996,1959048140,1273635712,966879996,80473304,1422519152,1302750478,2142513701,1952305536,540915702,454428965,927792395,1940443570,866441808,470882904,2017195616,922147706,47023726,1727896316,1240873264,1303877411,1930069709,1478858529,1103039150,1610304611,1571892923,187786702,451407443,414825682,1602816387,76292411,579277694,1439642153,1363855182,301851566,1818274809,1451560202,1273247418,650770929,1937578944,1679200630,1671653883,1511420753,132400254,990882787,1542023361,429924548,1550007151,221267173,222055815,2081031716,786396154,1629940994,1479520218,35394542,1181095076,693664977,2127384271,1108317643,1301941973,1593369158,1085615391,1289255223,1048993311,975864831,1099227591,505776635,1747556760,37868640,109917330,589801485,1679173284,1956791221,920869299,570158398,833436599]
[null,null,null,3,1261092736,2004418790,19993425,1480654310,1225140240,770370295,1507607636,1002186665,1876423608,632373367,304688437,613905098,1715646955,1435671016,1342599057,1842724507,357336271,1768488643,1021739136,846057662,2098364957,2139546514,1165703803,579444420,1015780105,2111865338,1476143432,93265932,695790769,1951070329,123418255,1519598591,912971194,8982761,1924000423,2076483134,395550543,1394807890,397491,139168702,166076426,2091620785,2120209090,1665411680,2070838362,706550268,1329228532,181327362,2147225293,1078970164,1753375547,2064924441,1351531352,765363688,639407317,1207805362,1523346235,1204278446,1280437517,1244553040,337080743,445629548,1488331189,2079532875,1395808513,844584867,1710263020,439202668,917460256,789095085,1749848989,1007224153,448537843,1534828340,1116774156,750819596,1348299243,517922776,2113093553,2006911078]
[null,null,null,4,1636001594,423696505,882460672,113458556,1339853954,717678493,1949851467,188390246,278718602,962239999,1647527771,686140605,434801897,1978324646,1837581281,1382018657,390484737,2092834356,1260396854,1352887403,1961144945,1266225770,1321755919,1534579292,1374820151,803007508,1412198612,914079460,2019454966,73028327,402950327,944655582,1520585487,1962643184,1199136824,118137589,343155676,864357446,2007418885,483566426,118705195,683249030,1984818311,36879835,369771546,1700188621,674063106,1857229577,413895948,47895753,565533673,514216006,1364180179,1709404107,1195624223,2086580346,1458552758,1490026223,1272538800,2112252662,1888435681,1787703156,1316897481,1303297404,1920790045,1126560309,392396799,793423844,1316248942,491401196,2133744215,687321383,440090399,1660462287,1670777282,1878691744,2113352871,1793185569,2108115304,469846321]
[null,null,null,5,2016792843,1767222474,1920959867,674656826,325216835,1999825846,1366882841,1339803268,40588687,363190766,51134590,52856274,964687956,1406172270,73975816,1990581639,624770008,1281476302,257336277,250124943,1053513041,304582756,740813679,376084514,256365680,2043073965,665793131,1330602398,385475515,1129707890,1055843738,1949321971,1338472164,360563812,259410066,1050475834,926266885,2085981950,1359877901,1235190203,532097649,60076504,1329263023,2110055569,1505706749,1569870539,1175454029,1476583705,1130937867,1283488891,63808719,1104833600,2050352548,1881480316,353855308,41870172,548814523,1533505109,98176012,172171489,292909695,1883655875,294870504,935549619,849802970,1611766405,580117989,1139013126,1201499140,1470251001,356324851,1215616290,695414005,1642898796,1341816337,242245461,1740752600,237241570,173742642,376965024]
[null,null,null,6,731155002,1103132673,457346144,1917624738,436382715,2055995969,1514047483,26036576,751424113,1672455125,859083487,214629618,416922528,1826014441,1768792822,357994801,1160201347,2023605654,834012819,628060119,1715241151,841167514,2066892812,1296307203,1226965266,184359687,1407449146,419955735,1490266957,1077309919,403682747,1577385189,196824802,1568293764,6150229,1135110050,1219275295,1221467914,533521322,1130313705,981196759,850001134,191494520,1490477636,386448264,965336380,1675996472,1189780125,319987570,389041511,619125051,813816002,1489005219,1705418359,2012127877,332960785,467570341,63804449,1705349970,128231629,11555497,1495128145,172486268,482045986,1754023523,391088592,1836173786,1426274652,474132411,446503215,960353798,1170763962,1012549098,2091665300,562126160,382190016,1128614784,1505019666,807430447,849732473]
[null,null,null,7,1836846744,312747371,423825864,528607710,2110425989,1172157141,1422577189,533626601,994560793,728597204,909777407,925177350,1198093051,76790396,1743473336,2113615309,2000674571,1027356792,1904339287,1063359550,173589836,1523754465,1040172079,666489727,1388854473,54218009,1185070074,1585140152,269074141,1510587944,2050751206,780270187,462363014,14758000,524960773,1999453992,1700935263,166664662,983839438,255834726,596919104,582179732,862358232,1848825562,1201193702,1652226374,2021750128,1721242154,1417602246,1825768113,1402905169,1941361618,1640744906,611483191,1034364151,582438587,34800441,413007881,1605245066,821092805,1597131114,847762566,290543209,856474961,1779212111,1856167302,852261375,1525487519,1112385302,1010809973,1656179116,767555250,29703838,684548948,935989515,1809734606,1999081368,1580003123,794397734,498546483]
[null,null,null,8,1124362288,1965790778,1569059822,22075756,43668633,1445705702,1286393747,1770794753,1447110218,775947365,1972115794,165938838,1415051111,192430594,1464759773,1523995416,75127504,1847330108,1324212942,274707456,2021266609,1836870265,1978758549,673096310,1249774137,1522430393,1995636915,1457934582,496763155,1930894586,1405272714,1853995591,2074989170,1566330843,74438883,1286100711,1103804522,596157740,1460141940,1367088496,1093977385,426838730,71203424,1680784923,762720242,1371617068,1653574420,2085196951,1659088658,1071193390,886088301,1722758339,1200456166,1889868393,797140171,37126553,519875557,1212728650,1279629832,1012601123,453076594,2045929801,1743026729,1695154034,34315610,1739114708,164607046,1741257666,269803254,1979746843,1048381567,124111059,1462371549,531392519,241429332,211889913,479036783,449027128,905017082,635532611]
[null,null,null,9,737793417,1974218496,485921719,466928964,1247125836,1031348330,1022908432,1741920522,109263462,1492968588,198904311,2067129435,919818952,950429699,1667408655,582914104,1527349448,360685240,1232170327,1839571998,1935948888,112260832,876267513,1751884547,736755603,199616516,1715570486,773611885,451852603,1127313712,1353219705,2135151730,1017445343,1899362524,499179862,1910153205,531315745,849397740,2098291200,703801753,759471605,974226512,1086644704,1236834473,809157414,259168771,2018636124,1983486831,1908446394,464876224,936580272,111035441,1668341985,731873943,141207395,1134478265,1566596752,1367930577,939481811,393518966,486807926,599465835,1381429746,1210973573,738918473,1522824991,57223566,1886335553,1332038426,1337566953,974479102,1633037506,202081242,1303604881,1789016350,1820863409,1628124944,436046517,1967217948,990768186]
[null,null,null,10,157230159,766701144,1110905315,1287145979,1749636852,1249332676,1868909248,1670802824,36737170,1830485322,2058094191,1724782677,1356230267,1498849568,1943579592,1515971190,1424119251,987293811,1386767305,1678595655,290389796,841380091,1471208711,1607916671,1600518093,2077203394,1038534092,426163152,1533080481,1472060619,1258289256,1726488359,153145063,1609054633,1144599262,647490963,1892614421,1520519016,548304445,23123523,760507018,1291058746,1138428809,1043975936,404959558,1243501166,1661342626,1481901353,2009879415,983581201,840573068,1820073246,1899195435,33625756,109068467,1567331315,1850153981,549704411,1314325082,1061150071,939330472,1620661607,1480546169,400470943,777717160,2067387398,574784344,1996846063,1018986619,1598541208,598928754,671221697,792907908,745386357,848334039,539427776,1907626212,914197860,2145664862,910287716]
[null,null,null,11,449796591,1845233273,1843794775,826677305,483613676,901828142,477783385,427270572,1665924295,1142322447,1523699894,1191090924,552239562,95945851,1412398943,1940040965,561340904,702456557,1431819018,785377548,780078747,1047640597,1578966038,1391655967,737182731,526069697,220899364,575655579,1041422731,1899227813,1600688275,1921688160,826623099,487644847,491705986,559276535,141405417,277334170,1615398967,1651565940,1348804060,721292226,1137996156,911146154,1406669224,729366689,1188069725,179929093,2020520946,1879685595,746539010,1052175249,2133436102,1798714391,1361551760,801022555,1380389062,473681049,676649901,995128997,451491154,274654934,1335835286,1632582906,1023397153,1292012768,2073833631,2100295125,1537634861,1947731011,1465028420,1456753598,2004070234,1603816909,1714215573,478955421,1073579739,603437857,252258792,835437769]
[null,null,null,12,1071572991,76094364,1505317757,2146544748,1368511306,505234145,1254892202,344835224,1158998383,109235118,1350157171,570311273,441387091,1427430689,1746036244,250543139,1685602785,1661160464,722122830,1430799017,1202929939,1714338231,1927504621,1189221250,743577311,2063701759,776892289,1179545376,71955478,1548870893,362103465,1253039195,1677450569,536154770,1150383562,820694548,1077853841,1932148319,1792313487,1704062159,711570514,344672435,1728239663,1470909174,44677211,1412535801,762902340,933379735,301788567,971786848,1408955050,1563192929,515787757,831036104,1875474172,716688170,637812686,799526670,1488583948,957598091,1265444978,1451766183,1761105684,202061567,1837640522,1675731601,1072997096,643004005,1842567717,2089566321,1750366110,1748391690,778419005,1060539989,60038079,1995667136,1839695512,80607339,551870142,1968624033]
[null,null,null,13,1608726919,954008274,936768255,1923046605,664786559,1333117963,830251813,395349807,1914457796,816027593,1603082185,902588090,1011007774,1493974724,624840315,1487446412,1871617199,984862411,1784052473,877778440,820754236,1685895103,699070369,513590793,178703323,1623675300,2008238405,1600911985,881821339,903705698,726956082,1578064090,1345506064,1401472673,532777176,1115690299,1996443042,1516717239,1090644288,1718346048,1366831176,1127296576,559537664,4917393,540070593,1909857821,1009275384,966274125,1254340056,1637638387,862118060,752971120,1812898476,2096733871,1693133680,1440584547,1530602514,1523267333,632925288,1779432633,1269677770,1519050689,44822222,1990659630,786114480,2121063969,1632222670,865175264,256059508,296465048,1325888242,507940890,542418796,1610631833,1142671606,1026884730,1198289008,1903976152,1936467094,1299317193]
[null,null,null,14,1848431529,294067986,1324765873,254544733,63852368,1589709618,745445009,1390846455,128489365,1322888429,2101899784,681462054,790380679,1005552297,259023250,1557499854,196783639,1447947742,1755195836,1390721930,1849406100,949713848,1415236688,989947935,1893778181,1867225388,116738528,423390640,1124487682,942426647,1014242242,1339245653,427795476,457550589,1570389871,891523563,1973421257,1445350245,928819843,1873701280,1167609915,644888763,540750625,1144276333,1443603770,1421395428,918045222,1820958682,2094899658,1569532807,1362762694,508208045,463719746,536403931,323229754,788694730,1686561906,1944841610,1834214826,2089198484,1579833937,266681904,1097445633,1975214715,496021590,301009580,2140462434,760685335,1480122183,1980792047,496198041,993903391,977077492,1458738402,1931103678,535261776,136673223,975192533,1682391505,2080312668]
[null,null,null,15,1987770803,88845536,5415217,1374862156,578622283,839812227,140040307,767973144,377365379,1721112714,792087302,1847787535,271283407,1589538993,661507916,820454611,622867488,1882678820,385874465,1199477810,1786647310,1303744299,1287871731,2118140988,482689555,800555911,88395360,2035198588,348236250,1730582936,155079276,1026690322,2060156091,1702655871,264207588,1309107340,937883021,1052952659,2046543034,2013209828,989891450,1650015508,2057173737,2083469403,500720167,76183338,1635855317,843383465,43937735,1842544184,198927170,1004840514,993806485,543821422,1154759879,493217814,924706756,54244058,780583683,1867958044,872184310,985207866,671546347,1610548259,1162990487,159080578,381443503,1366409379,196959903,251001709,1090522120,1925912981,1471760918,920101459,482975409,1245432239,283383849,677218203,1478742903,289979661]
[null,null,null,16,2115083653,138025197,1552418520,136505388,503909811,527205098,1754622088,968919510,847915855,131966005,1047303654,966307487,1913543538,1193507440,714265993,271109607,1665455248,1576346474,1420629584,1686759743,309037490,1032781694,1499713745,939714431,1857423102,1813635763,2029899618,136642039,1357518681,2002519003,1851222001,1888411443,121943385,407411057,1806584462,66612518,1448544284,434845393,136064920,1721613344,1539037200,2025086732,42137800,197395909,334734272,953904934,1398306717,1115742836,1352046596,1267581712,1014037333,1590800152,1543130749,2111244081,1328577677,1113388952,1072215981,632358025,1954375478,1806855335,1939412222,943536871,2095548219,1719505142,1343781750,1724542613,134543935,134399751,541372444,758765,1474099256,1178427221,317262724,2108223782,623496007,1602394651,1898427336,1003802379,189728080,309804985]
[null,null,null,17,1535468289,1120011393,352516855,771755152,1830700859,1036068608,607772168,667319197,855408532,694530353,482148207,1283892137,1093498034,1253838171,483795518,2113978326,2139950763,32582303,1762833260,1884561995,1127267728,1719769616,1008444525,1805706867,80810745,1693562171,2048098809,925584632,468245993,1060875049,1395174954,1270400844,76460908,1631376868,622627826,669836819,613586644,916799725,984760794,675556618,815396882,1653512579,366730091,112981600,291083684,1748193787,105027450,1280053443,465719539,1332749628,1001335172,1941371413,846605137,879081919,1468896106,1472352170,434242504,221666317,702085828,813036527,2112744491,1635114465,1285854708,1989752932,945296615,340379815,579737857,62282934,2008227628,119123316,1522026678,1313543155,883063447,1115116886,1939924839,1126200775,1563751272,871109448,1493878872,1667796874]
[null,null,null,18,339185761,1169138278,1828172524,994117683,809090739,1468605432,996219861,2057737034,1757167303,1307456346,1495817558,526776354,1243039601,1490728940,1556271900,1867319847,1452376426,822318509,1832264732,137290078,1399850602,1871275504,1613839726,1209912521,985168943,1679565992,72952300,498495437,436943428,604443917,1403034614,2123600639,1467584522,2114943385,834149081,1179300717,346433100,1644011746,837760829,254327783,942608806,1180992860,720520440,1273833867,2062491690,1692383412,1718632030,2060255569,889050273,989680009,2035644583,48089137,2010249364,2033930976,1616359727,940300605,1879515864,1291258553,945570081,822545892,290929031,2143861824,772760627,1157668497,680371209,76666668,666691190,2129884961,1744005608,1387863617,39242574,1586957330,952740834,1129592051,1087475934,1436569867,1934942309,1594356148,673647699,1355946118]
[null,null,null,19,420544503,1751057825,1170399833,1532583878,1481457927,470136955,2075086707,1463243523,1061277554,1975859730,1914162784,1815003454,2071482691,1094619064,1675429193,1065219006,911319484,49016791,1136876677,2142304143,1615456287,882693470,1688118821,722037379,1212168385,379874641,1754775867,318974792,1259315801,1399489365,692076955,342039271,581914226,1207042602,2039391348,528395631,217010911,2127783575,288420002,1639886941,1933645437,605451798,1744496075,335329406,1194493070,614265125,645952873,628878629,32526335,2069986924,190430214,2028393367,550976302,1224768950,924519213,36140963,1368636335,1776241335,995946613,287603349,1039687668,1264641021,137277527,2144040100,731216068,662407247,1807982195,897352306,1388257721,664804395,197712900,1128104293,1390497509,1928096491,460542846,269604680,1093938768,1794162569,450695555,1868468712]
[null,null,null,20,2088272869,355924655,370553467,692219435,250149117,1521256956,1430686576,1490948903,706409949,533812619,920350642,1141381375,1407405647,1669187556,408429283,1985678505,1247787016,1710023014,1376960029,1235749115,264239913,273450243,916623076,1954214546,93182526,1713417625,1588387336,1921919289,1760918089,1358054236,991082073,723372305,495500486,1774614385,661897181,522228582,2055938462,393080109,185433041,587816944,769656219,658789235,1441270161,1101509587,1586543667,885134746,1476061790,1918950114,268170828,72197141,1026850834,206817139,1739589394,597183540,609262416,803703609,257610477,513391663,1770034381,1566965371,70591638,1116575069,1536454822,1280267229,489596336,1176199754,1520604412,1348002936,361245756,924813924,382068632,979490424,1103869954,1351939728,113005522,336607460,1042874045,153368336,1515791295,687506599]
[null,null,null,21,137269319,969845505,595109694,1426283212,1794963273,1538697558,1892589870,975034802,1369301113,12651396,1251634493,1927388840,1232813492,1913563883,1390040233,2049498304,1453201927,1691969055,471201562,192267446,1219460890,1282185391,1706922455,1523671844,1182955728,196995817,1436447215,1672448919,1726842212,550217634,1029541564,1967918082,1778583067,1435783152,177123985,1332833236,543720391,1351920294,326481415,1957759660,608254249,477317909,1671713419,1421658004,487530443,4683454,1766224924,81323196,1990097919,1809717777,1046551607,1766125413,814072780,973665659,2065020718,1284826984,1185019137,2115161940,1545225709,316408907,1619893756,650583293,715479970,1642501340,247199821,1165665948,104517192,695219556,126674236,1950355215,245374836,1982284552,1542300170,1749545252,281089082,517428458,1408856868,866815847,1846264008,1566243238]
[null,null,null,22,1140246454,268867255,1798776802,1938687279,149445474,1600407076,1103787743,1653319690,134854610,810180568,343686905,1552656659,220730315,2075571529,505536628,1055982388,2104372609,2087674848,1371293925,1665047179,2069856920,1892302421,201257209,2143639268,865772558,127493491,791520929,429027378,1822657147,1625148365,2081760617,1582094824,1881987391,948790561,819481228,730554483,1529343974,811446638,1349381779,851177978,644431695,260736676,1432928877,2013571199,1456210227,589225099,195036857,2099371047,630666798,1547020901,687309469,1833992317,1451390574,2135410994,866635779,555619304,1684340635,1019492772,1040687888,470652333,1864424959,1652766322,1101620816,85935900,1163416759,1641940861,710288229,216236007,806102947,2060982432,1116395351,1428750213,1555915521,356957370,649395476,1554281508,417742032,496372389,438579668,1965548863]
[null,null,null,23,830708424,1247587284,1696193838,1478759290,484905181,1820732065,1868860283,459982529,543945253,401502411,799418180,1110306289,1206662598,1211209221,901889327,654005956,2046222292,1334968686,1840602194,1769404887,239224998,113238946,1818200258,1259058580,1675376598,1697655406,1625199982,1395755417,1225608894,2106585652,1464449136,485794690,412631920,1832914109,529579048,766481506,1065119682,1386425265,681356952,1555041634,1061722550,1765915776,609035444,1985483709,1289133913,1211332961,55815799,1133991454,188826386,1797055040,640515596,777269979,567897826,1356519021,394244549,376156001,1075916665,200342560,1107571024,629264630,912517413,1665643212,348342122,1420906543,445520992,948341502,1746677704,1157769477,1139154644,1355544150,565350303,764208318,1652527660,1427907389,150226737,86497429,2101664989,916539840,785361902,1034157766]
[null,null,null,24,1311678120,401873143,2011228576,980744957,1433723398,641772493,261677517,983231026,1646239341,2030450853,581313837,845498140,611310477,1038017316,1311211633,1511891176,1833397014,731646377,2015062890,1223691893,610308539,811280751,835484675,82021433,17099685,1695617153,303222565,1505276676,339931071,1497838595,1705035557,1421539397,244584395,270699139,1812375767,1980505610,1486176995,2101075354,1069376187,271317576,711975395,304539278,1846273541,1236435176,149475304,568619915,1339940191,1690797651,917880738,189398922,1006268657,912359572,367204891,1605782014,1726028712,452088886,828817167,616851319,1955507439,1224251562,1090959306,475742772,25615052,99535620,842563774,1631223590,1523984917,575994739,1815039089,1792424207,1949773684,1773113659,882608045,882440307,1690029455,609185491,195716092,1984004793,675550951,1572148071]
[null,null,null,25,1754166019,598702402,573878520,262821232,306652989,1548401628,2084095100,8773699,134355823,739476083,1578894125,114004705,2142725487,1045408832,711208512,414697048,2106169924,1933689252,976455972,146172621,1022816523,1968828476,2085339912,1444230922,785174187,2091354352,1755380810,1101230951,2037665161,687392049,1460600672,583259996,1615723486,1627630321,1001837371,1456786811,411013963,1798216065,793499738,1415431690,1583489104,889924623,898747111,1096863272,1924829111,863424658,192995768,1377407186,138499094,637478583,1809214201,2061750983,17271123,1428842976,1208904293,53795292,213124647,1169253794,1655884084,1392151156,1102668192,1536709841,1661078067,762994681,203144221,1158511988,76116875,371268560,714034813,2140242114,1907186942,2008682404,444867362,937920952,803040069,499257690,630913779,714641291,2128259673,1382417555]
[null,null,null,26,67701939,1276209263,1298476267,1457787043,1989136895,1874135000,335644738,460945970,89318093,1924305706,603675845,1268011441,99608869,1358992266,1072501810,1146130321,757585130,737166437,1535140056,1414807896,1727337203,430567011,294422674,709203301,204294774,707163569,724819831,856521530,1088986737,331767482,619423455,1032654746,277300960,1653999496,507488748,1204132766,1601076987,398661875,507525106,2110878685,1217091513,1436085892,2104642034,477685927,398545979,9045342,314656442,581080639,373173363,435502130,861223922,1947047472,470723297,947003797,1445987472,444810909,1293166207,884679720,1839277424,1470169352,1514105137,140600237,1302444118,1171700501,564359689,2058004868,2040636755,753625545,61923973,483795018,1344414039,74177787,1503444749,1132027938,1467342349,606467356,1373428002,1419936100,1899970197,1918434174]
[null,null,null,27,1717670382,1181436431,142679368,94207757,1485717528,1474471478,1290515030,244851303,1473987674,903066988,831107852,601361717,3829866,732707177,1346592281,1383010977,2040269114,2104533284,1674919794,2064489569,2094047591,553452315,30120808,915725744,268128730,1240070134,974485277,1795602586,374070461,962567943,774779124,2034313649,329068409,1062643250,643393379,900357884,1945751241,206407358,250946750,420920779,1514293044,529967572,19250938,845464378,1054442483,688523341,1776760198,1059611702,358574337,405896747,1151500236,1306709957,1907284227,1483374945,1747766118,925885633,1518810748,1662443525,344115983,800191630,2058109776,865715707,548770406,878072732,1376485524,1506956655,649396362,2033186162,1982347706,1532136400,1401747876,780716728,719112261,1399197283,1776883225,288665572,1775418005,499921801,877266958,946187220]
[null,null,null,28,1470882499,542231069,295716799,1279757448,1854402523,162202017,245380954,1614737672,430819250,176027295,1265114285,794984808,187868044,1599958524,1320968755,498736478,82866827,1212230629,1589033918,997346164,1863484518,1000128685,115093949,1341482423,2105469008,466261836,897002179,944952239,712718955,1160990061,935382099,369424510,1672117627,57928508,333294795,401370578,1013369119,1312939585,1642800170,924138842,391150338,1239464948,1549092694,631762850,1483179346,1253272439,1937107419,1898446643,23626507,1548562856,748656655,306654663,1745490980,444728174,375725936,2143212826,1569391775,642474179,36605848,1409296788,128519782,1078605624,485482281,564105533,1188690824,591118674,192994843,1779074355,182289653,566845367,856972720,1934139732,342280623,143865896,1433292795,1301924276,1572618526,451514732,323294425,721092224]
[null,null,null,29,864772115,505242063,221802920,657182806,303329832,2075669292,1411717329,2083197247,1991862849,1568249413,339181496,1326378725,1902394290,1643514943,1398325881,1216846668,1450055403,950279003,435352232,608283998,613646489,1779369075,159817390,1623632642,1283407246,1296464996,1626891695,1236866489,968651865,1417982419,985622654,1933801169,1617100422,243301274,1673049768,2109191051,958231883,369317271,1625856948,1575726698,541741174,1318099488,872843534,1556744950,1740387080,2099566979,379264875,348235822,161302840,1066837200,550581789,2069942549,74205535,1227151742,1167257741,1629621,1477239453,1059748182,1769330974,178283882,1845624386,1778538236,1373630087,1993023130,679201111,274294965,270005767,1974630322,1063338204,1103564030,2100158606,1007450047,1636256462,1736035065,995852046,1225280988,469430743,256094969,2129010073,1427794128]
[null,null,null,30,627632779,1715327741,1442771025,242794942,490815226,1635359700,1056101555,2092539162,2073740595,21374526,214668688,549982817,1926543223,1768926079,1030092894,432798284,542367895,667053893,1760104977,2080445674,1087727448,1168673913,783972666,1955564717,742923010,1840864689,359522202,441936625,632729284,683066718,1638415596,1844544650,171385559,1955215458,1515322046,561518551,160951560,1052234694,1950857293,180146065,479840635,334891932,1548559221,887705626,664468040,2001890438,196690450,1336858693,1621169265,640626140,2023405194,77655163,2120140436,1800302881,1169969472,1354023999,631137128,2044021782,1950804764,974294493,1775640811,1865433837,792844805,99606277,83990332,1255571760,370125214,1318601167,1391798337,1807428295,495546297,854032422,1434624189,1041749381,1500158018,1691449721,1791435856,1044376467,1615306598,1857669517]
[null,null,null,31,1910066880,58408432,1105475565,1136383603,1102180542,1096698627,2111348919,2064552257,877023634,977593986,663641673,1027715193,1536067745,1733471042,777723636,885048948,667518968,2136149532,1131818506,267861346,1863956905,810531380,187733052,125783128,807194457,1801057153,680861335,1767759724,962840330,1997112187,431482800,1195311883,845310245,446571115,669981999,1670866534,1844401561,137695230,526985806,669416912,1776159190,1459038603,891372115,1697064055,1868490895,784184992,419508563,1769861100,1157494135,2047370787,2088370367,1133409158,818304724,199625602,1071434106,1427659284,1417289346,839277507,138842094,277602303,1590268717,219943470,1105508968,2026195081,1995674083,1420941326,1397745601,929118824,1619112579,553101276,1842442201,1902954550,839062410,807292099,979110038,641223451,1676191227,917825232,1628536782,1238090975]
[null,null,null,32,775464182,1934876208,1737337459,1198105092,1597072104,1120041720,1644749723,1875874965,1462703503,633639028,633635084,1967835603,1358238926,1827846674,1336000149,158095490,963464740,499264820,2027123446,2083477826,1941402896,155679287,1828646399,741101619,140342679,101867315,767768097,1266923659,1424481056,2061464847,1809830194,309276697,1781543395,2140927226,1744833556,1355132335,730713705,224559865,1188042711,237322743,843137662,378718401,441011873,1067800443,1758302192,1846986810,1474537010,1770713146,169862939,1437824337,548627983,1500074846,1720612933,368310053,1347060025,1791065734,1587478287,485539742,1897740834,1990294480,2058276292,1879573249,1202250025,1467535983,1362223367,1778545813,936684425,1446269356,663451991,1234994292,639727613,1053566272,840010690,558652367,800541122,815399010,685350498,1754136262,312621840,1567041862]
[null,null,null,33,1791562112,50661044,1632584392,1996282222,1899572178,485569248,1243449343,1712459760,1193447247,1927420014,1737039190,1895718309,875454036,473680012,1129272969,1417999999,1500605108,950639586,1183486311,603982542,1567805030,749581924,422499841,933659023,1318035371,1647094382,1808514008,1780127970,846160883,1019878498,531050967,1936610590,898575930,1342581665,551946336,1241055165,2009835727,1379277006,1606393193,1128354255,2135488105,1735131407,78728872,2040172406,8929651,969216658,1178013542,2097636319,361364223,694583934,53032589,1259281720,1776841118,1824938497,277119262,989901341,505415876,1999846371,637867935,1528928241,1723962677,1991184023,212880247,386371804,2082360964,83699557,1573175237,322203153,67429850,263428412,1624246910,2137271105,1517277983,756252078,1099755944,1045329494,568306923,778785439,201251171,1861222321]
[null,null,null,34,1328243662,1622864638,273792273,652929978,991844632,1276646850,375302303,1204534636,495745515,909973166,119743375,1792811422,858566090,749469643,1558074798,1531670898,1085754958,892886710,707740787,603293210,45399203,117085101,1985112999,1562883291,1534867519,605850641,1421945971,1294072459,2040501000,1639853130,1996417465,19152333,284014924,998052049,1319460374,770053003,2059141145,644848685,866293427,160504244,783776808,370947003,1422808769,1857125900,1546454021,2126048423,672196969,1148798399,1550227499,1746381150,135596395,115794138,1548229445,1826988747,148258839,2016485661,1515520476,899274597,2050043346,324624862,263576570,1518385454,233152042,1805360336,379028115,844575940,1572623660,991826889,1468564145,702201765,1542124287,951623928,595736458,2117025432,523418984,1824234962,787373355,1050685234,1526739960,936801099]
[null,null,null,35,378043570,1390465632,612446345,1112964666,1331805054,829362038,45422021,971671831,721476044,684180248,1253960548,1504144556,1704310584,1139619891,656289024,1718918442,1139172583,537583120,1185672801,1688286590,1031608073,1785435114,521761942,838820751,1404188149,583986865,881640727,167344453,538817698,1103209810,738793890,1084298033,148793956,322320481,1601710628,434061890,521608900,1862894017,1048440333,1726847395,1470889769,264133127,1727573692,766958532,202994324,387420150,1289468076,1324785295,1963924514,93928665,1990910636,1746385904,5140348,2010358735,1186905565,935558209,1658461941,1797114976,1595901006,1926025090,1411485642,367377924,1667909102,1662383796,1652950372,695645092,717254057,475332701,624655825,99514067,1655801816,1163419158,1988530788,777801930,812669709,78905467,1133634599,505639215,2068295061,762694950]
[null,null,null,36,1372618911,1712618934,1137634893,318995487,491305042,744788924,2133055751,380620074,627816525,2061227642,955538166,139757606,825167341,650656909,48716960,1586444643,533488911,1629878819,1025100874,425065887,902485147,1924666490,282490266,2059790983,539790118,1759609893,996100418,1198094396,1094651341,1888743851,1206422108,1678906259,1247734508,212915836,319981247,1751032058,1484934472,26860129,1663689041,2072845740,1215702285,359761178,624706228,1384707539,1918616190,870462574,1247471948,942934579,2082102126,692609398,1206623459,323408999,1169118903,1535456549,402309802,896693876,1720961145,935085931,1204075442,147589819,609756613,1927296125,330852965,2054262914,1959986174,1429931440,839228513,1069525423,2090924695,1870093465,15602443,561323121,145613942,820362529,295743390,1357291426,1644919122,1558899110,8656854,1735770929]
[null,null,null,37,1374491990,298088202,1469582566,773403987,1123768561,682415977,1483217459,1188991969,42251811,307174178,1129040720,993263999,126032855,911316964,121782695,2510233,1566811704,669580457,326094680,1296667939,7267795,1138602276,1713955283,1825167940,789696927,855938859,604420948,1479975606,1079746976,136198236,1887519569,746157703,1066071906,1951068661,1112384713,1259609445,562728346,1632647818,635234899,631150869,1026861313,1479053596,228960614,789102194,1142346968,433872352,1276940028,479164744,769560899,922834362,869515455,1217160686,815807200,1919967868,201832521,1777183111,1405513394,1721682655,280754727,1104895850,150600341,1372178188,1915074423,1267721469,953052922,1948642013,268034015,1554819753,1442026992,1806547370,1526249603,827199592,216617651,121186679,1505377081,235838123,830573884,1791947930,1263171916,1176542407]
[null,null,null,38,1595575225,875163842,392732035,1128137029,2142768458,649964434,1432656056,183385877,1575187778,1377647350,1084601554,1126592807,2058255401,1126144096,909728506,912372911,1488683738,1689352497,2008649417,899708007,783897984,921487125,380481371,17529918,1625628967,1586778156,290752766,1711476124,1038165806,977606489,1168423930,182754029,206341465,2139995946,241371635,903022084,2086822510,1187945072,1652297763,2080581157,1552383416,154804354,1206950932,834559735,1292888309,1191777848,2096455394,1362479434,302029823,884198381,1960131337,558375633,1421716161,1964686296,1671798399,876704372,86182103,1873784252,1689614447,1671202105,396915316,1575188527,1976403871,1636508834,1422911828,967387276,1828448537,298318060,1697480621,979643541,2020592431,1588056761,252754178,56727581,1652913412,331222586,1259748721,624711517,1068367965,525999735]
[null,null,null,39,510686320,1882997045,1729909416,412206233,26378363,1844594591,324594835,292075733,2083226156,1436618848,1297782921,1032993716,715533216,848101505,1759099270,558154205,1154921084,337855156,629345957,1243412616,877725524,276230564,936110397,78114860,1683404677,1069130727,1121134441,968081514,1770718681,1237171341,1628503869,2004395630,279702229,1485921372,1151408110,155949958,993950381,1188228318,522668193,365310298,805495318,1465364021,1644579109,387234112,989298272,1516564972,2126426193,1558069239,15106550,2050048773,1517765154,282927046,525900452,199375402,1240031163,1083993030,420469674,1723383946,97541724,373610900,1797603749,2119381135,1030239066,731971119,259883740,1866779428,1608921474,1233221125,1848505006,783460671,1604957355,511646919,842327631,255412526,175890014,429696891,1183562939,484265933,1517739457,834049704]
[null,null,null,40,374568807,1904999920,1703289788,1171083688,1999641349,1458530247,476591773,557565088,1340521854,486482884,1033912954,1216865343,1524374835,1226985094,1977459790,331794293,520169644,615419958,855019885,749936933,983897341,199590621,1781557060,1848606575,993444634,1829801960,1692697111,1018603574,217332657,125061988,871362064,1453223792,276607370,956738012,596609803,930239883,2046683624,1975894102,1078459347,905169241,1873066243,770292805,1597675537,480156864,823029373,537720829,1442886644,387950535,1211318717,1857867723,489647682,1322926193,336527305,1175807735,732576342,1988491975,623685857,244939880,1152404980,4086394,906327297,673308152,1391141307,429441158,1396031413,748457221,502377699,570230035,1239611776,1243026171,276434033,1646486549,1689187350,314425119,1384009203,1501562735,111683681,641354248,1396711442,1537331475]
[null,null,null,41,1146058604,1001373780,942447506,1168663467,1740075870,1609669689,1716647819,1959298644,353163030,281613619,492246254,1334259209,1717979477,198488214,460897587,109278077,730084800,795503667,176657142,73855364,2107694006,827225849,1558199145,1847481681,1256090304,368010050,724444025,227538842,407070452,290691031,903481202,1012334377,1208523871,1064748517,1196094343,1873817170,480033869,45499784,1160052110,722150449,1424109859,1272125997,963115463,2008463720,3394583,1834779017,244069373,702873145,2028531438,68274566,578238940,1396535111,943233747,1569869622,1726873180,419555266,366755954,1595470745,1471881339,1833312897,788096803,1240291494,2115872154,2041976974,1942977710,1661121410,888566505,1276115886,1963182935,1423203161,1431308132,1329914956,955978907,1347985900,1439463490,66727641,899011581,686650056,408919217,82723993]
[null,null,null,42,68643317,1751807704,589984078,306292514,674435659,112241965,1502867807,2125030644,807431244,199517239,1459856426,844220462,1358821715,1300028727,56839157,742217835,1716733530,602417750,1906822892,249421624,1312103354,708024761,216192120,1234814582,681774986,228395566,13823027,1296071424,222418442,288607903,843198466,402324682,262506286,749540456,1572181358,1164885077,366339369,1591786230,1239306285,969765575,107979672,1646598869,1820524217,255500658,651158821,97360033,377416641,295443342,429191439,1441660888,1326912681,487180104,2035401390,921071873,1170029828,1581453876,1968953313,1909783181,1835137521,193241864,1695454655,414112161,942494414,918598301,276240332,1247170424,302881324,969002558,645080569,1437917101,1830948488,1596181305,929213061,2020358447,361243458,1931971858,1985971522,1022245378,1417324230,997766330]
[null,null,null,43,2061771233,46111865,1340786271,1768517346,1979090716,2078134781,786832390,650333922,832869721,1579970621,1201146788,716235730,1089974444,2067032030,1346330328,1127430384,1345256194,231146223,951225665,1037887022,805799963,2008479873,1186783747,178581590,1920942578,1848806335,1531405747,22619853,1089862429,665667624,775590695,920105001,1287414206,262866920,841730685,455738819,1187331601,148218670,101728756,705533519,343935843,309262735,1346159920,273677597,1516790999,971933307,1174900210,2054145602,725209360,1205143613,554769129,1724865534,1336162793,1706437742,1837394935,1758848487,14122897,2113415282,222837441,1456538223,689864335,830337355,706796499,416244315,671101749,1754460553,315722028,381161911,171264699,877427684,2024971963,1849486589,1700216289,1047733926,15747478,1588702896,1161336382,2074884319,1123880204,1562764161]
[null,null,null,44,777051575,1072777123,231934155,1330873222,1877915241,387894987,790516848,352797016,412946904,1027606733,645618195,1075689777,807034824,1317913216,1561137374,661483790,1251222588,1481784268,1266218708,1198438099,1546199509,1035222121,964484065,312571832,1770272472,752678406,1804716403,961231487,1842409700,1791551690,1456020194,131716017,889360940,1515708844,791294395,146052081,1640140735,1395391413,1401163834,2012821523,2078486143,1262650888,1925307394,1519372090,710851911,117426188,712403287,2047404858,450086813,302829540,139547869,895713877,390326905,425996103,1816286285,609331832,974044988,458426687,1988010335,2089443300,1559884403,579675597,701103340,672328033,2109194631,1400250771,1674054476,1574202032,1453728126,1639248230,408465474,1376964535,757948920,1924455096,2084783147,1636458446,955374234,251150016,1089436770,1530747462]
[null,null,null,45,1107198323,1751324222,861344194,607999157,1414374794,168999284,401846265,319438626,416791530,1027330237,353205581,614124754,1024632724,2080774455,313523477,1697163494,1935457120,970569999,2111176601,890993943,802347454,1410020748,1312318302,2082282297,153214488,1410996080,643865011,1073431895,1218355489,825163300,705985558,1512261487,2143831210,13755434,1427595503,2038672497,2101288883,1114308768,581968749,157611865,168620913,1687629141,2010908202,748644046,1038884115,1070176515,763427366,934981931,48493624,2111023858,1606467507,1716291616,1595996124,1101967888,787890813,1120833160,1118648330,1043109489,792630943,800569298,2108386099,1956306024,764532067,1173607479,734328731,1604661263,621458033,1744921224,1734720774,1968852968,989532347,688710688,273423381,1671820737,1336106770,447175618,1805813736,717235021,622776934,93412226]
[null,null,null,46,1144726644,330272360,514699007,1215787645,485575750,1621546658,1448758111,689330186,1317139534,565493703,713926918,551737146,1350346147,1106063468,774497858,1572853118,174576785,881178777,1916722133,1513624084,246378389,764818690,444136636,876660652,2030353627,600429428,1624606597,1145568729,250652777,2078453391,210875975,1110110153,1934356274,416107691,859776730,321978912,1368056189,775633719,979896572,1695257741,537069293,901599913,141490695,2089416397,2084474068,771426980,583001666,996465949,78548874,986115721,158537227,1488461970,1500549126,2069469105,342045953,34463842,1944717262,2036555957,1519594601,312355993,360386205,1549674973,220932462,588010949,417096719,1016162630,201646000,488801070,2024117930,1612820343,1384645463,1706764888,2133013436,170825114,1981007966,1256120481,2073618726,2067825404,1589290408,1533386193]
[null,null,null,47,198111567,1805977879,797454754,852306579,1590504892,47278815,197811526,1545781788,1241592632,281900496,1296175369,1959068119,2135208093,51232114,243292895,1056002940,270157907,172148438,2056118342,312036883,166778333,1171609413,590308355,1121068557,341247131,889619076,1724706288,44207309,337331369,735132768,121702445,2115235519,722730694,519801870,13571908,904907813,170670322,1385348051,112618190,1922046876,449255819,225810321,899340885,1649418232,1448939890,185312600,1447709198,1069098673,1324059899,1816932636,1266250256,1187376191,530931483,846359956,1045919127,1451774404,494292691,1233691628,752054292,253452516,1584960855,1062745732,227082200,585156780,1016532224,512331603,1258177796,513620381,2133111471,1873605909,2087598892,1185275140,1588113741,1709357061,2083693170,2138448953,1436736076,960163924,2078962787,766061154]
[null,null,null,48,298770566,1407030891,294057859,199165683,573777835,1568045751,847876984,2113373533,944318796,1162455024,745181654,1734776604,152219438,1271697197,1550752749,1646071548,1271624213,1163020455,636773283,2029562882,1788203287,776131178,1961575809,659894194,1140688011,1719412184,1798684799,1479751268,1101501445,574061100,1330948050,276257387,1061484559,157135222,147058733,987661343,679843370,1642485888,911538933,1388750055,737771543,1610496466,701935730,1111264347,382531047,955124845,1105339631,282523326,287082615,1923128876,1486546462,1645060978,523772595,912535548,221638447,1915886580,1459169091,1807043878,1349160244,192062877,1393023683,709869836,728341912,250518389,1173134401,337129561,515369909,270706636,2025393932,1704523581,1963463904,1156959566,1114644852,1758006497,261434531,1972949914,1850228378,1080705850,1701866967,1017047041]
[null,null,null,49,1601301781,322835792,1747488766,1789880121,733277926,927824359,1126550138,590644355,724710494,1266251041,312532984,424120566,1242935311,275346892,1548463500,624754508,1047303522,642883431,749704182,825900882,255675612,1775871323,376912715,127702623,670269901,1797544608,1550084319,1619874761,1028635522,1521860859,2072537898,1494363654,2108813716,162059958,1238647308,1263724553,1021703463,1487536055,1103391460,504380153,1248833952,1366888886,142640464,1994759271,1091772831,504975552,1618118286,1162310896,52934574,2078364527,1065686344,1235653919,701957114,1966353891,2093429430,377845125,235053708,1324261092,725059202,380231568,638247229,877782024,1337649115,292739162,1374382928,2097445712,970310491,1989518008,1449978250,369327293,1322833286,135486504,1966358954,767821835,1092336129,1808005185,676639355,79332426,980931719,254062044]
[null,null,null,50,2059364180,1465173000,2020053073,1741234687,1233296092,1238175104,1120802064,1000762633,2139129891,1524439197,207050489,762234535,1332267395,493532449,565791018,412000847,475776435,1487398651,1723633725,1175052114,128947543,1979895234,472208381,1055247943,609765469,199015733,1494933675,947517314,1295880175,624928213,803695216,452239504,1674533589,1660790244,504504694,1974904828,1685909118,1589689813,2067236413,912259424,450242055,1805845678,565265462,153006255,1717627821,1735477142,2060058469,751499294,1846765271,740545918,922230986,2039512271,1174867528,1238958708,2089005945,383414904,1121431767,1408935330,1791744583,1762771666,1031591197,1563725194,1269615816,369691642,626010717,537942490,1239369991,555070328,1113082726,1536006656,1206788608,981329469,1483354781,107533712,991298168,482871055,979517982,492192845,688075146,1697301554]
[null,null,null,51,550313150,139452702,1339411101,777116244,2041478445,1333065527,680912473,168418278,482769760,529830285,145261381,985914934,1334130983,1268749508,1748690979,1994314317,1014172867,1399512270,1564603754,1602510330,1019239147,2058097973,579329993,1708833360,578088317,994094612,50435784,501550288,1528257609,206980314,879688481,881825829,126401539,293841967,481527094,1684378411,1626231913,2031288719,446266774,1522474169,1099729265,1468007361,1897420,568673072,1563904115,2027535659,1852082764,328655550,1012725824,2026703463,1823406543,56520373,1282294112,503708565,1163842563,806761138,1012534928,2057697587,1546366715,1006544405,87863751,676131171,736736050,1943628059,920923370,1797158913,1029397435,1793822916,1722902453,556895454,251488246,560512573,1618875377,291837153,723245074,2028675014,1165053123,1029234234,1093288064,1794696437]
[null,null,null,52,1940833907,1307628544,423096142,2081351975,476425059,1206055109,1088766848,1493093443,1434031363,1054935112,378014796,714677947,1097074157,1868855522,2070018327,149468191,1101245945,316217844,135427991,267690843,842512067,1706260816,306040869,100755643,498640789,418923637,1486757413,1750799417,164802295,1052811250,1248514220,1341224472,527647942,2063584269,1578842993,751918314,723439985,381916476,334984697,165244165,1383080622,1665422772,1396047646,1281882558,722892174,1754067211,2142876434,1070353661,2117993643,237839741,892481211,990693393,697922871,706289781,1672153053,698437700,1493187415,1706581033,283613692,87460380,2138405343,71288235,656675230,1604465853,980500370,908485211,1566960599,937847549,625111394,1847650535,2011549822,355942730,2098376131,1925971790,121317775,917297594,2125036344,131536069,1844995966,153906800]
[null,null,null,53,2019424422,1698094800,704387512,1066243977,111647266,1351980016,497226777,1414910086,140045975,1640553688,2131152804,1041874229,2067381174,31859286,1588051354,1581477488,1580296904,1985268495,304332093,295578454,2002162918,475535745,358779786,1672666445,892810243,1156861475,511083830,767213969,892153457,51342495,48844212,2056981803,937754862,247282804,282966720,1227817147,939932068,1490587148,1641930624,746823757,1713086626,572301767,579077206,159152560,266351051,1740591912,943520565,732506958,269674877,314560949,291093714,1594922107,1858935552,2011122526,1179665221,940442447,1656065204,900345023,108276907,1994636625,2015335251,885589191,1511397610,173461108,1341264037,1873548441,86059695,1883759019,459375777,795631428,1048358657,1842343830,353041452,1869712813,2089895303,2054326128,925478622,1415926167,1505950049,1089207827]
[null,null,null,54,1058569738,1430768457,381008801,2069929765,1288706763,1546803653,1356513695,554852118,2028222116,560106676,1967859643,391378966,991574064,281303254,250645622,751139692,1745227897,1585258417,1626315723,2133686013,1052165190,133244112,1350920598,191806689,1141411857,1842986784,235421194,830005084,1649949556,157447507,1969396693,1514709921,1704632136,874121858,1090546200,1707812931,1573844259,692628373,454191275,121591958,1399212264,348959849,988661474,904218441,46988232,1961978924,848007539,525121763,1577603200,1462184889,399166173,1196282047,73840697,1897189911,943499039,440545204,1992186356,1928040894,1806864646,675212130,1238691921,466361579,212092779,102404615,1819340271,1077969400,954164047,31541228,1759476292,327118040,2016074139,186228366,1381190547,611963854,1144369641,24157169,1823737668,209974188,1393364329,308887616]
[null,null,null,55,993926280,1550100327,625880163,1608042346,1005354124,2047695067,1348690668,1998026241,530294706,90241466,908669502,840425127,1156119008,250273853,2139436011,150176584,259827924,724253456,474065201,1841823403,1077634940,113007587,1947244903,898682502,1251301815,1157489842,1680479297,1720491332,989001387,203983664,2089166054,1186867182,1314418404,977511262,488981289,235751265,1654729917,1838776587,606483302,292597367,867013747,1926627658,148924173,2070723883,426215640,508324057,986119602,1403136232,566460933,1929234617,927055999,2042906554,1688914514,1961551213,1956409640,1174469690,509877816,815700588,1262487808,805416711,510535170,1816192055,875989860,1813298918,30477376,1132140590,1370935528,2108194712,849335929,2015136096,398332570,62908844,671589475,1469631949,145088930,7084478,1843830557,1688698755,2049184766,335150815]
[null,null,null,56,883304253,120172196,1061402177,1015662951,613464698,2058758688,1680476223,1086608894,1998164733,948969170,32041067,47729940,363100579,1373643788,227102751,1416577639,849220924,1552285063,15575039,834500413,19807459,380768697,99483523,1133384642,1464856343,2110119183,1516347356,202006541,1524479067,282923449,302529514,697007656,886428869,935436118,623037142,433467362,1961056989,1938016920,1058394938,2115039785,1459268701,1316862336,1090988374,1286206678,961820180,162404825,2004272387,1302312139,1873903239,455845052,655891543,693197894,670814233,1337122846,108871968,1405608837,1977869,570415603,258045402,226111393,1668341745,534281777,953522630,466102705,147118701,394571034,1720289783,1859362563,684323882,215215504,1490394879,130931866,2029896260,629015181,643567163,524937665,1085067032,993329779,953575119,1070678014]
[null,null,null,57,1839269025,478742569,279635841,14646711,902428675,1387379876,1367962302,1557327946,1329305285,1864614560,466119317,1869464156,1614005742,1454205776,1720359233,1592408042,1575368468,352864949,203431119,1818669144,495630474,1920721861,395704041,316663010,2033971831,266221736,770597128,1481983231,306911408,1149295406,513370694,630265227,196269024,1445690156,1264888894,969858381,1102756259,1332114706,1146090068,1565399708,748360724,745869856,358325973,582835321,1572944287,1127996025,1946611880,620463038,1024554482,979057930,189264432,1412837367,1115411677,1635888681,466283119,398343862,984434031,1643734226,704447342,1111157449,1887610395,1184540744,473866579,57503436,1985878989,305916971,1210452997,1358735855,404649868,1289193045,1546062,167730565,1886004791,2068000765,132087671,1106476262,144551342,6891893,860079451,1356965092]
[null,null,null,58,2086171501,311022832,1366959516,489266818,1576275177,936462701,2081101886,1112218131,84039875,1474812696,859381288,1493943689,1111942569,1169043807,267906653,98934664,67894911,1451148822,1528311165,1994244311,1610782874,1853460400,1310206693,1999040011,1049397008,247274808,929716001,1984778384,1578378562,1693490075,1102967341,131945468,1551690587,280927364,196750770,890404651,1470220000,406131205,1587442061,2049701526,1298082017,1320477021,919749745,2008004291,1161854445,48253090,1755084995,1564366236,1868493859,432719501,587962734,1434364678,327062883,861336714,176333042,2035471011,96969585,1616517537,1121579084,1129653207,1257718482,66668602,1165310712,1199487232,989643233,820550369,1041550611,1240393678,1490008763,856352429,1615514804,508753925,1063019090,835080167,125018898,649858465,463460579,1966085365,1741315417,1663238785]
[null,null,null,59,1781349647,324947295,920259114,1520905619,885972110,1607754268,1879099740,790226501,92196942,1600750566,252543949,1654945459,373475081,1485815478,2123008376,1819018663,295203559,1783188916,602520324,1065175859,159703925,2070750733,1593873653,630176683,598707732,488146942,207829265,1549430453,1486738036,346903623,921940987,1850672473,1721685011,1433040486,1183731636,985197363,1097537591,2128666739,904234277,128293315,439190441,1284154084,163022817,1700723516,192989543,1352634042,1477919495,1555098495,1901377436,1377082049,405254162,1197108811,1500136196,153631927,1294577321,401870790,1451970722,2099714782,1681222894,585190473,1966143932,1229583936,1674213081,2141569105,294772628,598476731,1949883664,1051668731,690693449,75379156,941430373,1585210230,1020231972,1886687067,358177288,1024332286,1368458110,1161842044,379066780,375763993]
[null,null,null,60,136100810,310319257,1128453699,1759178407,1770375452,2142235342,609267554,1418891757,852470698,1221468679,1431781807,1628066636,2037902033,140096032,1817683056,1686006784,1216998644,872625182,887528483,2050413315,1749354592,434799381,2125966541,152805338,1533493693,1150462398,1230335678,2144422694,1723220310,1454790174,709766696,638712630,1987510728,1701546189,1812405627,436546558,815483671,74616613,687659792,1651254064,203214327,286318109,894316799,1619983320,14169467,905037994,1245189805,868571260,86624023,2066261688,595113379,1149442305,2073223923,705715126,915217938,485120739,654934523,546554463,903296144,1876913192,1841446054,1093138870,1835029047,114468169,1890364813,1120262657,773580581,735382668,779857004,789941258,884080916,545702426,1522527408,1784909181,185027051,1880288978,244446090,1741864519,1371864940,856823541]
[null,null,null,61,569723337,722416822,665798274,1502514623,829194774,62139691,165553469,1628048376,1678902991,203591977,1073394296,1240524391,1785616814,149556269,1639430697,2045700105,1326380839,1745908064,1736128890,127321782,1891026745,843238120,729861422,1607626800,1660226360,43302438,873254953,421109380,936001112,1461232254,194078378,2022126398,298421563,529042410,295725784,1429356854,837033331,488450104,371087953,1681881292,1800962768,1804171094,849932535,1892801509,1074541811,829177453,637281272,1480051079,277553524,639956533,1976655437,194517116,1706553286,41754785,451499114,1101505381,1237592246,893880078,500198336,289107749,1946839657,1085703333,1429139928,17562068,1072243646,413000940,1062571415,1899565765,1236591821,534828786,674863052,567391344,587660287,159674764,56290948,32916583,1382053772,1114965658,1486779848,1341590038]
[null,null,null,62,439616845,942954776,1655706899,918156702,1260722968,1657853049,644851612,359095931,588408075,703153095,1478111047,918865013,2105572602,1538123332,39299290,249228454,652027711,879914476,1275808662,1999024855,812108513,542245282,1671472327,284194808,991884814,750396167,2080812947,1438163125,801228119,1041747119,1033716224,489150767,1934447144,1678126633,655517855,2130088618,1678586043,752009771,625479636,472571297,1988259921,91058036,1565804697,582395677,1035232790,424620977,1648521084,1059666013,1783167018,1937025995,288679570,737201752,1708453233,1205565849,1649682138,1218630178,1115214420,1243809614,915233835,1171413773,2012690327,794665855,248788260,1630027510,1769659719,877679639,885348517,682282709,68339479,1819408419,1134941749,1688616033,838220554,341723961,653537453,1925962860,1538134157,272116204,1594043715,375865366]
[null,null,null,63,1458808988,1454094131,1876314877,574655456,966799642,246422824,2004183234,1579170364,427473103,924007910,1901661809,405797385,1989025926,1799231241,787967289,303312540,509307249,1420100630,1171378383,2046065054,1123538685,1191317786,532595180,242039932,1123946729,766703308,816627153,2015833953,2049533426,698103097,1733310659,213975092,814149170,1767536703,1478323807,2138144765,321396696,1347570700,1054916183,917779053,2102978514,1710913994,124089075,113301590,1925024047,1295253799,754706179,225125630,1963070471,743814265,1977621734,1661740002,1078998049,1357230673,965368991,625263614,1542688471,586074568,1218863201,2069810973,267100690,962583991,529544436,1404592777,639785483,916466153,1733688807,659435747,280109017,1172565837,317847362,1295223411,1004969007,535428824,371619333,1438652783,174281169,1311298232,1745094755,1455232330]
[null,null,null,64,32390971,74795306,1472615442,147248277,1418386025,164216571,1938074711,1053106732,1531274537,1697959067,928691224,1047227048,424100223,10098690,1886135302,1803596741,377425623,1999498490,361500283,685812457,1783842297,783748640,1375195543,1198517892,5697751,1949691717,199478131,1689216046,603872803,1968690210,528449822,1542807509,843844970,1238895203,1434381534,174392848,718046688,1305592070,726831929,1672513400,1323855604,1750791695,571847842,1687685628,1218367047,1357232771,509378801,772031910,1658781766,879291622,1835645470,1042453798,1393932588,1598197354,1078908308,1364736456,972240269,1603389997,1136098612,168801008,1873074049,1935643069,141619915,744235483,122722386,574543263,1602162754,1620327603,585318095,1846517495,1186836934,2037857270,1350834814,719071659,505919852,2029795154,1032863500,596461547,275381383,1329708060]
[null,null,null,65,{"$f":"MOD(ROUND(Lehmer_Constant*E214,0),2^31-1)","v":176466125},{"$f":"MOD(ROUND(Lehmer_Constant*F214,0),2^31-1)","v":524205319},{"$f":"MOD(ROUND(Lehmer_Constant*G214,0),2^31-1)","v":763801435},{"$f":"MOD(ROUND(Lehmer_Constant*H214,0),2^31-1)","v":1798191144},{"$f":"MOD(ROUND(Lehmer_Constant*I214,0),2^31-1)","v":838179121},{"$f":"MOD(ROUND(Lehmer_Constant*J214,0),2^31-1)","v":535957664},{"$f":"MOD(ROUND(Lehmer_Constant*K214,0),2^31-1)","v":1974260420},{"$f":"MOD(ROUND(Lehmer_Constant*L214,0),2^31-1)","v":1429652235},{"$f":"MOD(ROUND(Lehmer_Constant*M214,0),2^31-1)","v":1913529434},{"$f":"MOD(ROUND(Lehmer_Constant*N214,0),2^31-1)","v":1321251755},{"$f":"MOD(ROUND(Lehmer_Constant*O214,0),2^31-1)","v":132942579},{"$f":"MOD(ROUND(Lehmer_Constant*P214,0),2^31-1)","v":1079267275},{"$f":"MOD(ROUND(Lehmer_Constant*Q214,0),2^31-1)","v":1927741229},{"$f":"MOD(ROUND(Lehmer_Constant*R214,0),2^31-1)","v":2142560768},{"$f":"MOD(ROUND(Lehmer_Constant*S214,0),2^31-1)","v":920464630},{"$f":"MOD(ROUND(Lehmer_Constant*T214,0),2^31-1)","v":283751784},{"$f":"MOD(ROUND(Lehmer_Constant*U214,0),2^31-1)","v":1608470332},{"$f":"MOD(ROUND(Lehmer_Constant*V214,0),2^31-1)","v":1286580022},{"$f":"MOD(ROUND(Lehmer_Constant*W214,0),2^31-1)","v":1675528818},{"$f":"MOD(ROUND(Lehmer_Constant*X214,0),2^31-1)","v":1392693342},{"$f":"MOD(ROUND(Lehmer_Constant*Y214,0),2^31-1)","v":199724728},{"$f":"MOD(ROUND(Lehmer_Constant*Z214,0),2^31-1)","v":111192241},{"$f":"MOD(ROUND(Lehmer_Constant*AA214,0),2^31-1)","v":1197043736},{"$f":"MOD(ROUND(Lehmer_Constant*AB214,0),2^31-1)","v":447714552},{"$f":"MOD(ROUND(Lehmer_Constant*AC214,0),2^31-1)","v":158231705},{"$f":"MOD(ROUND(Lehmer_Constant*AD214,0),2^31-1)","v":98041532},{"$f":"MOD(ROUND(Lehmer_Constant*AE214,0),2^31-1)","v":1839672000},{"$f":"MOD(ROUND(Lehmer_Constant*AF214,0),2^31-1)","v":193679876},{"$f":"MOD(ROUND(Lehmer_Constant*AG214,0),2^31-1)","v":1748532882},{"$f":"MOD(ROUND(Lehmer_Constant*AH214,0),2^31-1)","v":198779866},{"$f":"MOD(ROUND(Lehmer_Constant*AI214,0),2^31-1)","v":990598696},{"$f":"MOD(ROUND(Lehmer_Constant*AJ214,0),2^31-1)","v":275872626},{"$f":"MOD(ROUND(Lehmer_Constant*AK214,0),2^31-1)","v":1918214221},{"$f":"MOD(ROUND(Lehmer_Constant*AL214,0),2^31-1)","v":1733226004},{"$f":"MOD(ROUND(Lehmer_Constant*AM214,0),2^31-1)","v":2010764787},{"$f":"MOD(ROUND(Lehmer_Constant*AN214,0),2^31-1)","v":2128753215},{"$f":"MOD(ROUND(Lehmer_Constant*AO214,0),2^31-1)","v":445613868},{"$f":"MOD(ROUND(Lehmer_Constant*AP214,0),2^31-1)","v":32222461},{"$f":"MOD(ROUND(Lehmer_Constant*AQ214,0),2^31-1)","v":1463703720},{"$f":"MOD(ROUND(Lehmer_Constant*AR214,0),2^31-1)","v":1394106082},{"$f":"MOD(ROUND(Lehmer_Constant*AS214,0),2^31-1)","v":1162976905},{"$f":"MOD(ROUND(Lehmer_Constant*AT214,0),2^31-1)","v":394465307},{"$f":"MOD(ROUND(Lehmer_Constant*AU214,0),2^31-1)","v":2059866291},{"$f":"MOD(ROUND(Lehmer_Constant*AV214,0),2^31-1)","v":1480800243},{"$f":"MOD(ROUND(Lehmer_Constant*AW214,0),2^31-1)","v":808568995},{"$f":"MOD(ROUND(Lehmer_Constant*AX214,0),2^31-1)","v":1699469912},{"$f":"MOD(ROUND(Lehmer_Constant*AY214,0),2^31-1)","v":1683828568},{"$f":"MOD(ROUND(Lehmer_Constant*AZ214,0),2^31-1)","v":1468601219},{"$f":"MOD(ROUND(Lehmer_Constant*BA214,0),2^31-1)","v":2126848191},{"$f":"MOD(ROUND(Lehmer_Constant*BB214,0),2^31-1)","v":1419086254},{"$f":"MOD(ROUND(Lehmer_Constant*BC214,0),2^31-1)","v":1119723503},{"$f":"MOD(ROUND(Lehmer_Constant*BD214,0),2^31-1)","v":450466754},{"$f":"MOD(ROUND(Lehmer_Constant*BE214,0),2^31-1)","v":1562327544},{"$f":"MOD(ROUND(Lehmer_Constant*BF214,0),2^31-1)","v":381940106},{"$f":"MOD(ROUND(Lehmer_Constant*BG214,0),2^31-1)","v":1357012071},{"$f":"MOD(ROUND(Lehmer_Constant*BH214,0),2^31-1)","v":985112204},{"$f":"MOD(ROUND(Lehmer_Constant*BI214,0),2^31-1)","v":2049887008},{"$f":"MOD(ROUND(Lehmer_Constant*BJ214,0),2^31-1)","v":1927907307},{"$f":"MOD(ROUND(Lehmer_Constant*BK214,0),2^31-1)","v":326206413},{"$f":"MOD(ROUND(Lehmer_Constant*BL214,0),2^31-1)","v":640500450},{"$f":"MOD(ROUND(Lehmer_Constant*BM214,0),2^31-1)","v":1800913285},{"$f":"MOD(ROUND(Lehmer_Constant*BN214,0),2^31-1)","v":560586376},{"$f":"MOD(ROUND(Lehmer_Constant*BO214,0),2^31-1)","v":694468564},{"$f":"MOD(ROUND(Lehmer_Constant*BP214,0),2^31-1)","v":1884552877},{"$f":"MOD(ROUND(Lehmer_Constant*BQ214,0),2^31-1)","v":1172396180},{"$f":"MOD(ROUND(Lehmer_Constant*BR214,0),2^31-1)","v":1174030915},{"$f":"MOD(ROUND(Lehmer_Constant*BS214,0),2^31-1)","v":669718923},{"$f":"MOD(ROUND(Lehmer_Constant*BT214,0),2^31-1)","v":1331817026},{"$f":"MOD(ROUND(Lehmer_Constant*BU214,0),2^31-1)","v":1594903813},{"$f":"MOD(ROUND(Lehmer_Constant*BV214,0),2^31-1)","v":1937232410},{"$f":"MOD(ROUND(Lehmer_Constant*BW214,0),2^31-1)","v":1384390095},{"$f":"MOD(ROUND(Lehmer_Constant*BX214,0),2^31-1)","v":1772345688},{"$f":"MOD(ROUND(Lehmer_Constant*BY214,0),2^31-1)","v":2101332733},{"$f":"MOD(ROUND(Lehmer_Constant*BZ214,0),2^31-1)","v":529865128},{"$f":"MOD(ROUND(Lehmer_Constant*CA214,0),2^31-1)","v":73142208},{"$f":"MOD(ROUND(Lehmer_Constant*CB214,0),2^31-1)","v":1300484359},{"$f":"MOD(ROUND(Lehmer_Constant*CC214,0),2^31-1)","v":1373659748},{"$f":"MOD(ROUND(Lehmer_Constant*CD214,0),2^31-1)","v":482079908},{"$f":"MOD(ROUND(Lehmer_Constant*CE214,0),2^31-1)","v":10963863},{"$f":"MOD(ROUND(Lehmer_Constant*CF214,0),2^31-1)","v":199039077}]
[null,null,null,66,1276175873,115140848,1459817189,1343183931,1152440311,476903535,642930901,1356039340,412683850,26633352,590093673,1504838952,1382956902,738392608,311498300,331664898,200138687,1424654369,922460364,1872225994,858253905,799031458,155690627,1501199831,1550783323,1656316831,63341256,1124979005,880968981,345976890,1318770514,101434599,1066254192,737035611,1808639818,2101415962,1030813876,632254503,82798173,1347121830,688165028,1644819895,1165393114,715339458,2066157067,1236806752,2127734272,266771232,338315632,279194828,157301970,1208756459,1929644725,483747231,1783478447,620803763,491760349,809773452,959662119,275156091,1747149675,1771003696,472323174,1844638747,99455389,1700337282,1930793842,1069205454,313212373,2117738142,498148399,1445176262,1337255892,589357918,184406700,438524185,77127289,346440176,955653711,2120932836]
[null,null,null,67,1717151388,276195372,1454621208,5263077,1029860393,1733325792,1631339374,2073420580,603813778,1423313486,188595575,1446692217,35965800,1163491509,1801426653,305702973,1513115971,622218118,10810099,1666639673,1667213978,1241208998,1296975064,1876341480,876817407,1253571391,1676538695,442568666,782503957,1817618118,513733273,86813169,415534383,84398732,1052469540,1059835657,1220507406,1667006796,283541816,1113024770,1137014792,335754661,1356872729,761417005,2032247183,1853339192,160658643,1002192460,1368220484,1553657463,1768701725,752343399,924815497,1372893770,1963674201,831633535,1627056288,76958798,480396812,2020795613,684176941,1090389840,1825535602,1442500876,1185131374,155951082,559267382,1141981683,789582203,821287988,746972670,1244553854,1615701206,1180187969,176098885,254625656,1422207068,558576507,264062474,413539478]
[null,null,null,68,40843242,648321236,1895009056,650919521,292086100,1258934865,305070511,461965098,1046820754,320964235,513821192,1406773661,938345024,1906294595,758132639,1228071146,1554718024,384487036,2123246255,1331271469,1136260713,1753274805,692553353,609285208,97854574,1497893442,278109150,64756130,158641264,652292146,1425149074,817885502,762938813,234714013,736528261,1971560213,1046623228,1872796626,933717805,1072792024,1601458253,154157222,1499751706,177629950,1550775633,514886659,589906936,468120691,1658903326,27992292,1641097343,272258712,2026285498,1757308897,736661538,870554614,1862139964,1878912595,706091746,675337442,1901595445,1531262317,585073144,950015068,659681921,984496487,378870085,840085250,382754057,1844345128,867320440,4061609,1349306727,407263983,729003009,986128995,600152132,1389381312,1244237509,1103643673]
[null,null,null,69,154146636,1982678872,1916198211,702958934,1057990545,552625609,763269002,47055110,794402424,1317558227,1374119829,790988344,127570980,1219604942,551788642,1083696778,1830208442,1020037382,415438383,504427271,1708532843,2145067532,364969814,1017729703,1221601801,1187427939,686502253,1254444845,1993252989,388947252,879803056,811700594,622379920,1903883598,1363910646,1297741271,1997043113,1294329534,105381919,323126746,1022489504,292426307,693376309,1620597626,505613417,1265669858,1912032083,830941527,1552220010,448713169,1033073417,1747850959,1537087696,1453710587,1354873772,581767898,135189765,165525847,1041709629,411901322,2020201874,1323657814,508292327,811549390,618490875,964299514,467135183,821396449,1119270306,154120009,1231260975,636916162,1353489154,974418755,1037207697,310198243,389165742,911015742,1913641290,1356908254]
[null,null,null,70,1928913148,1135618110,388199597,141596867,952988388,1896392652,1528547610,1506999931,1131408072,2124969612,810860770,1686593211,1143159631,433456424,149864241,573013565,661949849,719408106,423890107,1039208755,626885065,1483313420,1649535253,994584741,187073098,1995505039,330097706,710718536,457711831,1570759218,336713104,760233459,1752380437,802485693,1924626987,1170909451,874677440,1839193543,1649335953,477428005,974188583,300253466,1435173244,1481195377,313603852,1387442015,1148497727,1826374798,1507658880,313317157,769145020,176118553,1200169766,888095705,1644862474,2022036186,1689826729,1458993697,1035906954,1485110336,2079733231,205390403,778249642,2051399763,855366531,993791569,504125093,637415118,1903349700,643601231,441109853,1204165450,1379960053,1980886011,618995729,1323400969,1380071773,1618242463,1517117532,1067095334]
[null,null,null,71,2118084129,754214488,1987926712,1729402203,455274761,2131767670,1278538684,532610823,1542416655,1999225544,1023278448,288346764,1866238336,441870183,1371854215,348422755,571977366,1738112736,375166381,575302332,176902738,1769822193,317534097,455620479,36777923,1792235031,1965189233,1043190431,896033865,913087449,1322002688,1028739453,1922702744,476862217,1379236610,1348003828,2026206220,590063526,1434542032,1280213398,1607671634,167923683,1572692551,461499949,359312189,1788490723,1843432712,291713967,128483297,1552643373,1701971084,1678397037,728429467,1199214641,243601923,429494609,1754671558,358544522,107856139,461924902,237263645,1615628661,957032011,499512956,1877220679,823120513,1485160046,1666950409,800499099,1776584099,513354158,330563601,1403955717,491770659,1602853848,692127290,354340896,1611755495,1440540825,216110572]
[null,null,null,72,342557289,397282657,1051032404,841931182,1367828480,1583285271,1955767878,2130298796,736312015,996105538,402598761,945128837,399209053,708021589,969073373,1770366948,1869668354,401274813,2074265747,1307828615,877085526,2040116996,1097607648,876112882,1485628711,1598462006,854327212,1648739945,2130046835,689879651,1915181843,2017766182,835899578,1886348261,842377016,738277288,2005226652,880853385,1168229157,1191508786,300893175,1240818315,1895207871,1216167848,1280742047,1245596886,1208043860,274627678,84456951,468977783,1711796132,1935306305,1269049226,1868230826,1435457808,327142901,848254891,731910289,823325341,254237641,423118344,2142454326,223988717,43510560,99427197,107846229,713992665,1298423396,1218747358,2026567178,304758085,832086661,57483281,2124730298,1817262692,1273319211,1829626108,2011935629,825673715,1545347533]
[null,null,null,73,2106299066,202168337,84013109,1879550494,2063831065,2115287005,1342633171,1546228768,1662918215,851568468,1265270528,1171493959,849432832,1855364261,1651989129,418698190,613367112,1781486030,456832062,618303806,155324941,1329913437,2049721471,449466651,1862084410,272054916,1100377111,581927275,121237572,151719392,719223750,470561637,638286155,462790284,1925567038,2039330730,765297461,1645020382,816550974,1413575052,982545764,74484888,775778841,2025216416,940120901,960135400,714215422,136091807,897519715,1401440166,1382802153,1484520508,1304157571,2089413375,276495866,1067717780,41146112,1788083522,1405164029,1583609753,1776100254,2042781767,1726679309,59234994,1971758989,344959731,174881512,1885510621,1986692100,101677447,714539085,1268563290,226585227,1184717685,675392876,1262173394,469392746,344295531,946892092,478803251]
[null,null,null,74,548947671,702103359,947659003,892777418,1422954285,614054446,1336814528,67224996,2081398699,1077031601,1438736408,1645502085,1066961301,1630228243,656981908,1011727573,486822163,276993662,1378377406,415293420,824815334,1522857656,1091058410,177424780,1748509925,500348831,443000183,1125388765,365899937,727534962,1428998848,546245308,763104496,1224902870,1659281844,2030772997,660044237,1423528050,817208916,535935314,1290230049,572403570,1948081172,1471038002,2099067414,1851307493,190166424,135139524,839068187,1035888839,1156011409,2055108572,1654481583,1503543270,121081581,197430380,1889082524,916950238,401853364,598488451,145721653,1112055558,401617375,1031661217,155439332,2110459910,2094733042,831259137,1584618668,1071910742,781317568,1469861032,361278346,17853025,940272289,113352737,2104766316,113632768,386230184,1092720007]
[null,null,null,75,452306508,1791808982,898569066,1704399929,161841940,1452866972,1785456032,169991299,1174174534,960801648,1771490235,1053493446,188654570,356757185,1282665819,1176059856,1626564699,527872180,169930025,2016315722,314172134,1496675966,1591550082,306771144,1920295281,1737327039,1567160414,894740803,1450345999,1040071311,2028650168,1003044602,30129425,619184919,496309565,1257303578,927977335,2088248491,364472493,1545530332,1521448632,968125168,1812318776,1928606487,1509708440,1226991992,1178345626,1412127065,1118872257,1380910621,1611640191,1286289494,711144710,1179852158,1425992964,1776931241,1451897090,319490181,1791433940,1685998777,1120968038,1532599806,1137427156,1320315524,2051616001,1681069224,591151387,2125341579,2055184182,732436264,872516314,949662439,1699826126,642427328,816782974,2009118818,1723500066,494109690,1411672257,194120283]
[null,null,null,76,1968692266,360003550,2100166427,842972542,1874261601,968145333,786915621,114978842,43035443,1799509996,953793792,769370906,1214085190,354711842,1460722292,855100531,1754967462,1024529125,1452188882,1322367328,2021048847,400702412,1634020444,1250145959,589370043,1129600572,1141394972,1989676796,1684825529,1409553715,1865439975,799677880,531045156,2145309750,31446183,1265665771,32545012,1108002528,1265673379,712759192,53671519,978342161,398308457,200152880,278546295,531461572,1669838204,1507115188,2016479244,44183411,741063539,285479163,140199115,1377200378,813027953,1603589484,1395611545,1030457944,1583703991,1659194208,102708839,1461079923,31844427,2078466985,200119219,2075426162,1853384188,627091778,641092510,1407618983,785708130,969664107,1251743570,945687208,1278662681,1812965158,1555201106,1215462408,1027914690,909028832]
[null,null,null,77,298025042,293690526,873073788,607431526,1143177408,1951726876,513193155,1045938334,747182404,580979413,678225599,1868295955,277479860,408207651,47691534,1922036561,99451346,644486112,448317648,189366460,14293974,2068404770,873981661,1505106189,1765473844,191930035,436245980,1777474935,859914822,1842988864,516230868,232390655,1715914684,290516616,1815244811,1190158438,1169728295,1309800553,1557404206,763448445,912615367,241572454,326436256,50742627,313092078,341894950,1108738786,1801214176,625803202,326170910,1242982990,2109598021,830508468,1335669906,408670338,819926049,1002882305,1219183010,852483655,560999503,1466110093,131028359,1711528112,1391328742,573376143,636649705,539404928,1565211373,937196940,793337313,208453563,102538985,1313975478,207333089,1498776124,1535042921,1526739547,185176881,860337055,197390321]
[null,null,null,78,2121334776,1195826699,1925731820,1732959055,576868256,1700437506,1122916860,1148779544,253972119,468298750,239690814,938288040,374815721,1429060196,15568130,890834690,989971721,1541001910,548475789,1217989028,642168267,1009452699,652512816,1461587562,446876176,410266327,1952541745,2078438794,236959899,1257893522,1727473087,1422219224,473446574,459356026,2054506887,655436154,166997374,1316442536,498397297,1600506075,1524329546,107723824,1316995337,1265990337,1425273199,199304255,342488472,1239073607,1641385040,1393380453,1486296757,879014598,249536632,220498645,141104256,526697069,1555373981,1541213322,156866691,238220643,276712318,530576874,1330110615,426128804,670556217,1226921485,1523543260,1548517329,542983038,1257042519,1301053378,1857022247,980784393,901744099,845697821,1281083503,2048359138,846283937,1291216219,1990726899]
[null,null,null,79,488232395,1537639716,1023539178,736042314,1734618374,698896492,1832498780,414635590,1651499173,836092928,1620876205,1671863610,179942416,695012182,2017410427,268773462,1118831347,1164632824,1296410603,1888566669,1325455559,887282999,303490587,1012950411,1834141228,2019161630,232789712,30520981,793380707,1825565184,63369567,1186934408,218602180,806075771,159640270,1829502130,1624113163,1956540526,2024109793,157061853,1679317805,878798917,723510186,1824898295,428989990,2036438192,931917306,1755030900,2035593422,680022723,1897078171,931762632,146987249,761138263,1572896739,135320866,1281654084,632283241,84701939,1521212215,1979501485,586310732,303418659,1065126918,1545623223,1422985469,231728298,1016687030,296315663,1548988664,2135836570,58491863,18952741,743361786,1162871668,242674301,1901875224,1537989693,1880220468,927389320]
[null,null,null,80,980396867,2076923422,103394709,1529083126,1376134824,1611954609,1697189450,326974850,628635949,1381549417,2043580404,92864050,1576494268,943503888,477781208,1015072675,41712634,1164136138,1362743833,173380502,1084993418,623788961,1808168890,74130838,1522901919,1258238988,1357746848,104492009,1204230646,2013025866,895655329,1794590255,1558673069,1974825595,824147734,927301649,1528473791,2131902780,1740330344,915432253,1284541846,1258043316,33637245,2033881652,1738482916,1991508254,1240324217,1014183397,2015804877,1089317538,862716967,216506504,2083010438,1754860397,1014148584,1575752159,2015385988,906735147,1985917228,1526488394,231309170,118360559,483616049,1835465951,901733359,1667124804,1661839182,55840239,1212279653,146178698,424661647,1667206715,39727189,512514283,2050720742,1755372833,493028454,1790794013,1020837667,1713244005]
[null,null,null,81,640038018,2043926814,214002511,1358627756,1439920300,885949288,678291547,1545662547,941962069,814734069,1008356539,842186261,724295536,42992072,1149806235,1586204973,1318378575,810926349,1435971486,506439683,886097242,1048721844,1942624169,661925196,1485811592,1321685294,744677015,1642163283,1330156070,1431518230,1037604755,1470846419,1618141054,7205915,300707239,1776244458,2010189029,1662729140,73248231,59280244,1824108435,466336770,205816263,991333793,1090364417,2136954526,1993684094,1609539575,285688450,1309780003,207831433,1330028282,1665016511,1373767672,2076564899,1409173996,1540334001,1148071330,687994355,662370910,757464317,1076042469,1483058389,1044096442,224931246,1126709853,1535004284,372199784,1169232860,1708150763,1110951722,785668440,2115727095,565341253,2082228617,339762064,562726980,758558832,695259695,406119385]
[null,null,null,82,1575421136,550044473,718866411,317314143,937082498,668734690,1275583075,652458516,779774768,1160217188,1661634814,1307567021,1436045096,801104510,581912970,1318301545,921798627,2041358710,1449926487,1543584292,1368171283,220120993,390331897,1529436050,2099998573,1626641598,1722907579,947455629,350093317,1235170811,458029624,1270638082,1011608950,2091855798,597163696,664141996,1933512811,1544493962,1007275639,1068440320,413771591,618636816,697480251,295415802,304068684,702424548,1940228463,273960012,1474672563,324473486,1334987206,624089710,289029859,991759399,1917532257,693442191,1136252190,588175948,1488392997,1569660074,503472085,459051110,196639027,285640339,2126340081,240470241,1563520523,607582662,2021658253,1510854208,1936423425,440061220,382802366,1512921134,432957019,321979205,2020884324,1797198122,6302029,1558103519]
[null,null,null,83,462748292,1856428322,1359757155,1217626349,1461204197,1665522933,1019486541,1977342581,1561945159,617851835,259891144,875801714,708187503,377770681,434872110,1498450791,280358077,1139147815,761914600,1264742820,1431405502,1858851394,1836964956,1214752984,1360527942,1171991797,872548540,1818920947,805686664,194242473,1203834239,690414255,1892459964,1290143318,15775935,1162406500,810117514,78266803,1025118442,715420368,1570552061,1457633601,1968062002,724762262,1796201766,116054025,711324509,119441026,1278841464,1061405135,1625625297,533791294,1706552877,1512490205,359424653,320395972,1297119110,2107372568,5464155,1543398600,28581936,1119861064,84752577,1299790129,1581141586,589891276,1533875565,438510323,1513643589,1898822248,1721928853,1434398143,1303710398,739675785,2104895192,919051216,662538829,653659203,1410047632,2042680415]
[null,null,null,84,1345390685,1453909246,1147442097,1561557836,1834891319,1112206104,2047049606,1245552889,651407566,73037749,1753429897,461461652,1274264367,1084895874,58972385,173934107,1870275120,1485396430,574718078,1735547304,88644817,306417173,388122799,300309329,1846879375,2054320066,193805729,1264125042,372110774,364811381,1522546596,187785312,1275546158,1629823825,1310947347,1071432684,1652790071,593112540,1174119608,372056321,1650830137,1277343563,2086806203,343055725,1950682608,1406489399,229342056,1691657498,1538875729,422421459,1506250107,1130755968,1688710394,1413138496,267040850,1804222365,1203346878,828355185,1767221071,891138876,994131282,355058060,135296832,1287086207,1716683426,1156108223,766216849,1732976701,1253562738,1299195601,873106028,665014179,1543830170,826702713,1502022521,804067810,1085343535,1953646289,2062536254,514660460]
[null,null,null,85,1300786708,1887629706,279240863,1282291856,1223322581,209671184,966481815,983839860,639059012,1584517252,1041578876,1515017008,1788642083,472518112,1240164060,1459702874,1985281287,1387066494,1022591192,1119358267,1186536583,1343480994,428294101,717002909,78189067,1879022014,757578227,1979556524,605948246,444266851,1513884235,56321565,1384949681,162448730,838760888,1278418663,664547544,2030920183,1686669791,124931130,545853898,100656909,206795184,396499458,684700759,2101762871,292184891,2080892430,1610964829,349019124,845078518,129475529,1555155948,937777108,1132021056,418476830,1619463882,1535111642,1035408460,2067233986,41537560,2088111200,415606945,88906740,1074169657,1989981491,2090149445,1587832380,1080204479,505912530,1334505213,313879153,248617876,1225530669,786221177,1685304279,606725773,2010625608,1198158267,1084236164]
[null,null,null,86,827235,42396116,1628329301,589023495,1646465892,2094778200,1108944437,1480512302,1562462744,1454699740,1166779832,977878230,2109444505,497969565,705196488,231489137,55257402,841585708,1587802737,1854347837,1918532503,1459889268,359479702,1600965287,1135685378,1152323102,1707054401,740613092,1000510526,433465679,2132367569,2131450660,1740120441,1099850633,1317627757,457201481,1411261185,1919668043,1837456297,416495454,1436645315,1201644825,706335608,1051075054,1417010359,625610820,1531763612,358383752,352919142,492923889,1333267613,735847589,1494401376,630985155,1066996261,1063877248,441329928,303347600,1814856029,329113057,1457316109,923279608,2118095468,944919834,250856232,1453021751,527156241,417969903,1647456649,1867185593,1981661311,763464878,894872960,858899390,1351425183,347335955,2025294344,1532781250,268125353,839911407]
[null,null,null,87,1276755039,2098483492,1034724724,69640865,332780909,623489558,1679533305,1848524976,2013432984,1390859934,1723144250,1469479270,2058578350,704411244,776383651,854716786,155362368,235560569,1134556297,1958549220,1397659085,638979323,776827482,848847835,1853824469,1814515695,127971634,974292323,883863163,888618288,476238842,1313281090,678438753,799184409,1186284948,2030732779,512411001,376735603,483324093,2057640467,1764071441,1064042105,2075753996,2142771259,1005398692,944848106,1899348642,1561316207,1919615478,1957720806,223530180,719447239,125634519,523851604,1876208730,1642187497,399176248,1348494354,467480141,1679837588,984072760,901831577,889902158,1820128381,1568373086,1997031501,825176008,216324148,912971822,1027095113,1409054960,246259771,1926576402,613165708,534263674,849051676,937733196,1629628659,1942457841,1019755584]
[null,null,null,88,1756785963,1240496989,1022490278,822286860,489578779,1628625160,949524111,56099999,1756158385,1418617953,1559476146,1848981760,1272218866,1526576173,1078093624,578150842,483970404,1965798981,1039046693,309323092,1055437883,2010762319,1027423355,745858525,317372609,1219086803,1155776042,172854233,901126224,655014870,1860184694,1821719597,1938912960,34372131,509277653,1463424147,2022266772,512769617,274952195,1096825160,1470957667,1010065156,1429139190,161585434,617322979,505229740,938956611,356036632,2134337782,1123140191,1067476252,1479618132,10047521,220833259,643760899,2116289623,1413386324,794137717,2123207182,605183275,1985409967,671045030,351677877,1566113187,1696226615,314154588,544397612,1117456394,1550899675,2100724981,1389906376,883419796,990167607,1502267914,310690831,1995532848,658792650,1479008979,951447597,1638730]
[null,null,null,89,1980967237,1743626718,1011550337,668771559,1547189521,283748984,734884160,26172862,1751920657,1296157374,1728765275,630683993,1834511074,604583725,686106353,1369301417,1408259418,222701862,1342342118,2028659988,140008865,1689506990,765425387,773518320,1892354988,1192172519,987657969,872712548,982688719,821054989,241632063,1066289431,1635188606,1319760017,1096280754,1619915419,822693180,5666885,768466385,785465222,198239349,386423788,213164262,229878710,314433537,1120484208,1732199646,2080119978,1091110097,1875491246,1423534174,1635717846,1820065616,1880905128,893983539,1766787690,15780614,1238638357,676829247,581817384,1971802388,1518795429,2132054779,2130307983,1445923496,1174085881,2007224160,243349428,50793858,2065230158,486576322,974194237,1984509865,1894168445,1478796200,987119623,642163374,148580794,1241680045,1793724538]
[null,null,null,90,117663611,278727707,1210635488,1297742785,1346576472,196506098,1458406214,669837166,1203498834,2024028656,161550752,1018846231,48385362,1705710392,546961629,149528994,1643004140,1885927367,172297047,191977548,236885306,1352935818,392709242,204654331,503216956,1240375990,1100858199,1668184956,1748359913,1334668634,837626216,2116556152,1427754741,1033392352,276246960,762635985,954891456,815782666,1155835704,1367943377,24484547,19712706,1057938225,427206361,1754331178,370071026,585832474,1726058906,1939049612,369829087,236376448,1204895017,683867519,1857805822,1943008251,1590510679,1536807356,72430973,1555860126,115807598,102868814,829928326,409938281,1989694445,807064269,58633774,550242014,2132173545,1591478291,239095784,496992023,1880595868,1472651686,2141253923,614943920,884162197,1089265556,1695609841,868864425,484010405]
[null,null,null,91,1793403913,480096142,1260639084,1243991745,557852516,110587759,2064923687,1196050754,364597370,2118733511,703227535,1203416654,1295084813,1823306252,1220837241,221531807,734274583,1620652480,1894074553,556282703,1487669298,439681761,629668513,444435501,598151859,197851283,43278914,761699517,1121516970,1280221814,232966820,1747507167,2103903287,1132070876,991041937,1036955061,2123957015,237435447,1720118724,1167573211,777562387,216775705,574933315,1540273337,1597641087,929520300,654688758,518915220,1789066357,2135784713,546904897,1187753906,1997871612,1375218689,1750484943,853122112,552779508,212120367,1126039262,248629917,598328730,162789561,1216438693,481926167,298488672,2074941655,654511698,1847924573,316080730,815470486,762121596,1961901891,365851912,2080187023,1438993486,303410909,948040528,1738396800,599033265,1191664042]
[null,null,null,92,39506559,1224835705,1212602372,787785481,801350103,1684851894,477819672,1615580386,851160105,1624104753,222333856,692653884,1790044153,346301644,1935702984,1240777284,2098285905,1981569164,1903960485,186834425,1579011725,297401930,1392735032,2131918888,470751874,619503484,1762352810,929864820,830401647,1597757522,1316992528,760804097,866416500,1324373834,1239620355,1308905255,364795991,126238098,1543198596,1365636313,2142284258,1439727871,674878184,355423893,1447663160,1498564529,111688166,307326012,1114738289,68956047,629810516,550388920,64963376,166840655,619625044,911053480,735316693,60206561,82626785,1476104071,418557327,372234658,66789882,1515142953,878898389,871332425,154759494,1138817844,1809089542,200580196,1976687406,1084831408,1279614871,667420807,1296000491,109515799,2135293165,1228426275,67427960,318002840]
[null,null,null,93,55630953,1672030498,1714816180,1700015922,1495372149,2132579737,859018332,1959655448,692294051,1122514681,1301778917,922734421,1069288771,313949276,1305259694,241361134,292709500,1255994417,218930776,1400695422,1985378151,2107866482,1737160337,292794761,1139240947,342891689,115299252,949020273,1535631082,625646104,587916947,656718940,546846175,408653471,229816197,1049185718,1848859808,1228122019,1974164027,1472436511,275880280,238276827,1865378521,419883120,1030522980,1369213811,1115507016,116891776,34205440,2125175534,1804910904,1303360283,520998276,501581255,1915747155,1292409814,862370187,685531640,600406256,1659687428,654580641,143501869,641439875,614918384,1764688934,1620260680,1447410608,589751818,1286260274,1350360440,1831855169,1655647120,217299380,520102403,893580304,1479878262,2111246303,1046259561,1377331955,101980884]
[null,null,null,94,1007173513,1706263757,1134651165,1823451698,1888661415,2127865782,2059647696,20963705,733104854,1746269094,651107640,354913664,868809296,2000888564,1167969741,644514339,1085360887,348180903,240461409,1593573214,436012252,1047757762,1672662918,906027324,1686003908,1068252290,1480063915,36440179,1754915723,500558423,342553532,1473839373,2090208148,1474400946,1704608632,1136946377,1186389942,1391903714,284911692,716557722,470900833,2085786432,1844752128,227425134,63568472,215667062,634204458,1043378627,1863353344,1201868171,1442688194,1823298181,2074274426,1098123827,90111891,1514186244,648283229,722277817,1918567111,746902006,1335223400,1343956924,524983679,206345230,1213191212,248860540,1724487270,866782046,1022484190,677661849,694213927,1138206415,948240032,1779261783,1805804389,1307551194,986340081,1622342532,1244572332,686732640]
[null,null,null,95,390361590,617500756,1323452627,924674569,451897374,66326912,1351012104,474206318,1468872168,1127324430,1193716595,1560422825,85384953,1814849019,1179183120,756063780,1444324165,833347291,163561804,508377454,1407675692,927559005,21554872,1340485649,1906872709,228958826,1679272569,214773616,1896925371,1117124236,1924944919,1862116267,1213325107,1052519139,179856820,446481435,1282475733,263314805,487009144,1586180080,1887189895,373553124,473064186,102239850,1907063996,1611512793,1304004133,2143214473,724197276,1107758636,1402107658,2104190050,875776071,1196394216,1136705286,1678258479,148042975,675495362,920738206,1751265790,142043989,811186181,1180134409,461442544,73940762,1871088669,1963885156,1012247965,717676489,944201975,1065642429,1140233617,1028132514,284549075,1622429689,111816597,1909595961,1957690670,896013147,713690348]
[null,null,null,96,1122792112,305972516,1038226961,1666000951,1546737775,1915735122,2069363735,384982805,460848529,1989429197,612540941,181267050,595947670,129100431,1294321785,1617627262,915168860,1990891904,1141954512,592447765,1383253805,1314174052,1093141164,752995122,1208458425,1120642384,1248438537,1433653867,2076842755,1389619786,1693746653,1138795525,94735366,983237943,1739657046,2106951240,875015574,1660729209,2062389962,116691542,287115805,1510148392,1087703855,302378544,1852138614,1033885622,690326826,81131958,987903930,274308056,1044140466,1823851391,1371132046,1014965412,1693679656,1689424028,1504352656,1592406701,632383514,1804668582,1837591795,1698807300,2116836517,592654740,76701188,453915773,182252108,526098324,1903090762,1528094944,949893668,211053597,637501124,162993113,1869878923,872548876,1666053250,1815928982,1129968257,614123134]
[null,null,null,97,105755366,1354279417,427764392,564292865,1015181776,1656750595,55011980,1328982664,1983727733,563041841,1408911115,1093392672,1446527005,1956844854,1465141564,1980159082,229938623,302411087,1675997556,6337216,1482868631,1976215359,1196437007,1666808587,1398329714,1562933781,690517413,1245289382,297533704,1684975961,1994762026,1659875016,978167723,342664206,1932218825,1965267767,1168403358,1642588776,578948076,2115301448,1655049064,40632817,725099202,1815832412,543844490,1320386929,262467347,1458056137,88739748,1887487421,263239196,890902549,468991926,703479994,908233486,1643244410,1595018118,34203253,1452045836,482981167,581497110,1464117605,248620553,1407292853,181238520,192628142,1398487156,1298072029,1186204783,902734668,1393900931,105759419,1523578741,1607958662,40325076,210024785,941334247,720386876,760583494,473538126]
[null,null,null,98,348643267,872039680,559700327,298307867,410168403,716956965,1193498888,1690670760,225579913,39670479,888815322,452077793,2021759797,1789734139,769489193,1909402899,1171783137,1239231918,2074075892,961075662,1774248844,520510902,933046126,894984575,1215115637,1128539894,872357836,1148995345,2026278295,1678966953,285992860,1212027766,411210344,824838632,625145071,350274632,635472857,11591762,1197878185,1311232499,186732650,734139696,1575100936,353823700,1077275862,1230290446,1555273384,198742349,1473983590,1764091469,158490817,1396911604,2084136919,1671364010,459949201,1594929518,1535861734,1757784667,2133278770,901440425,1835730520,734088185,1024094427,83101612,1863704689,1896334619,225063831,2104543340,934600232,1314477751,34212497,544285630,1944431649,1271119881,911559414,1983582895,538950064,1739679172,745409762,342941478]
[null,null,null,99,1677283465,1400428433,1950205357,741194822,1587239520,1530686110,841024579,1694702666,1225890133,1525762332,1576108496,1665808736,2120306719,1136988506,1135676791,936692036,572027794,806926593,2029759592,2141537908,970622717,23080542,2042503262,871893126,626063116,531549825,1725751180,94147426,1189391683,1528434130,1136462144,1895297365,343166003,1438789892,2084998244,968008441,253866499,1200195282,1780672660,1718431198,782881691,2029606469,38759621,486378109,2014106144,837344728,720703591,682477430,233680486,290245608,1173476793,1481004531,206806040,1746476214,1521938785,1554018428,3816533,797284140,1511149373,1117099661,930204759,1690602635,1136015424,2045943903,504102595,1477940374,2083899675,1697643805,1898826343,1603684259,56518144,896708332,1739853097,325013667,2092029811,1824039403,1041639586,852779324,586116017,1324133462]
[null,null,null,100,1869163468,1590649077,1269637855,1137693742,1864795901,1426857128,1066590021,897825315,1030716958,2121854107,1430048147,2023300835,255016829,332606747,1439321392,1940565818,8911048,95181417,1731354704,756041429,1278445708,1724313736,553242585,768571240,1302791852,306988219,697059003,515003394,150627548,95712898,694390409,800776421,1424761502,58249105,981635822,1786264085,848083447,1960112303,1816999685,1689009636,1212370002,782405312,507408754,1666470535,2038010040,1677645101,1995443408,1468878550,1406625662,262430740,722117984,1986590918,1230365584,387795715,91526865,272264631,1691754448,648284053,1114346434,203359961,178346566,553724438,605605759,1280183477,399159088,105556367,1639702798,1135625282,1496865346,1099842780,883097334,327505040,658378411,1366678422,1099990253,1376495213,1949828595,1544203108,1456691029,1690558541]
[null,null,null,122,874630206,1355574560,1800647249,647878350,1873590793,451586660,271117918,1009610229,2034922866,585684189,1065220383,380704710,85978608,1750455982,434978230,1536118546,805149207,1035625858,984653952,1081416193,1929014383,462165942,401338958,1824146836,1498160358,1631149667,202112000,463178456,1031700203,863587457,884686289,1860934853,40172271,838662312,722949232,1449526448,953049557,1773111259,1054170032,415658069,1448724796,1446790510,1199538897,1202149925,301601392,1399823984,751457675,1780490863,811765001,2055412949,1475873332,1415962342,597732115,653524080,1241779913,764335298,1326464726,605313626,873449950,1457926472,83288516,120915545,1726240817,1758456082,1664238107,1107587976,126134732,444301293,914768817,1325481178,2097303987,699529329,1850210133,1539362686,1311940026,1388273577,1120489433,217844216,904120919,967731430]
[null,null,null,177,967746695,115022058,1549390935,1557501343,1762696613,1105829116,1249027971,202653531,1794806083,78295802,1080842415,2019383854,367521469,1647527817,473472678,1621285423,674774197,1053801781,11653592,26081511,612869297,578294535,1086517139,1886572870,2135374555,1128005601,811107986,1495081690,1922935562,278418790,156856187,1182363801,395562261,626949707,1409730891,560350714,1343173565,1458579688,2007720409,1123619681,1231804763,730777859,1753524669,676823993,2090192791,158948462,1203498108,245196348,202885235,1144493809,747363737,1391965242,976170462,1845664225,737251354,1421502301,1629345489,199763946,867180550,259773878,1575840620,1669883202,937244495,306432721,1520807471,1899782775,1480975248,1277337647,866881511,502402533,507610583,1742461435,1683710538,752227726,842575849,566725751,1590781677,917643573,83866804,1775105517]
[null,null,null,190,539687451,1397261047,461066175,1254193311,1886768988,2144480743,1178724406,803092416,1666960789,1830167514,1540559449,1503309717,1056576279,15212100,1081564222,2092756776,739496781,1403911271,657109875,370833507,752767018,527685895,1151747806,225530875,146717907,166707615,1325194904,232899545,315479766,2038533288,1682865826,512293189,519878149,340246937,1096559882,1788606230,2039544204,1391297901,1470738490,466931986,907620391,735057530,1564763986,950302949,930131954,895474556,728824931,1512809638,693688769,813180163,37695619,272418215,1149701551,511730576,765072828,2050250544,1581796008,393372515,870614748,1155177811,478459446,2101089399,1447823740,918117424,1529078441,113847157,1497115301,1176929480,42736138,284110720,1054315263,816994109,1264185549,1815496576,1862634537,1450913677,580448856,1831674639,1380501867,556926325]
[null,null,null,227,1691167662,2055066550,2097514758,1730815467,489863524,1178356718,737336349,1694204547,774574263,1036896393,1281940635,702528207,1544470254,1746391911,1317881100,1677226795,378005735,1289918359,1834805595,615127292,1745349704,1599455149,1266848473,1693446833,183659731,730390394,1386208296,667581521,2673614,1341798857,1599162782,1848578590,1665173380,1657209356,1424647150,544614456,1475711665,439340804,1114622462,325216216,613313562,1180277843,2121348891,1810862271,456558200,1313349208,1247582993,292998520,1909417329,1777722971,985595927,1457967144,1213153966,2046997442,1892813643,1651335751,830497779,1501153039,1824768581,43178780,33060826,468889211,1590102903,535662290,1565668213,1244246696,1813255154,1151012999,1618322961,1899220041,2145525758,1920488511,1373058900,1729062802,2218151,504134327,616206758,1519598459,589547138,992627052]
[null,null,null,260,1444517291,669787033,1751209284,42053275,1206429841,2014640599,709846743,631610830,1236973666,928076507,915338699,1320340471,1419888736,56623330,1704443188,862501600,1199536234,208711886,53892626,68177166,561474393,1422394834,992919718,666064046,768374537,1617361127,759892792,149650969,507025200,2031581276,199920759,102358360,871138174,1271154665,1345632109,216145107,56255896,1024603432,1372222347,135479235,1726304982,1882717126,1250006002,1201522198,374946250,427856308,1005288807,1833985085,1367068607,843372978,769432943,159024668,700557213,1355016274,1975437518,1268505721,1166265463,211784973,1054949903,762190965,715579464,1128399706,918517893,505105797,1743169978,428916709,921001772,1598947784,612112990,1092076985,2057610832,540483134,1375843080,1507589354,1305111496,1745946327,1258472612,140688255,717489005,419907012]
[null,null,null,319,1806965609,1352643515,24971568,2107247129,723344299,1311001191,1807317092,1409106182,219314136,625324588,1527298899,1711227214,658208020,294277685,1616639246,375055860,296574977,1260387164,1428167377,667069662,50366299,1723952623,1695199757,1761429139,1735948812,1870712571,163922419,1855519461,1295065538,1255006405,1901177414,1303452643,683294631,354472291,715076306,304463730,707671250,852307662,925213897,810891339,2140114417,86017636,23576542,946097634,1419286080,1819396644,1372687972,1143296141,1332041170,1162889251,1350684660,2116519252,38988453,1909679119,592719666,1024346726,1087846098,605924129,506634896,1671250554,538667360,1203845464,1968379328,1883416500,696284475,1936698626,1724304600,1335170901,1625933461,913938083,1820434080,1440217920,1461479325,2120150389,742539286,97487636,1512741982,1256528725,1097836504,601186191]
[null,null,null,349,1256318390,1785582444,2096439525,1200318337,1533858467,1429892020,1670711776,811445746,1831904962,1185928376,1739441942,2107497349,929127197,1050103597,2144006845,464332610,878598713,464248660,303025381,1942813533,2018197577,2116292131,1115992447,1432249011,517797196,728465926,1312224774,1531033040,2106107282,790561635,1738797827,356584954,127047574,1478008043,1227535778,161027504,1013625506,1531535581,507227146,1613340354,1462883499,576515894,1832974081,11364730,1256518420,2008963832,717580058,1349406160,1435658045,667260441,513603997,383730209,1493084463,841156034,1921163342,423605141,36933253,647555677,1019316083,1261381730,1097405937,1935221893,1708975345,1420841600,1864007051,2116780636,917748473,906677421,523585729,145421136,531551126,1919976224,1998955136,875490845,1769630240,426771334,1206015501,548562181,1334456455,1367278657]
[null,null,null,384,571076315,766163727,553564963,2006321643,820378952,1164552829,129416639,1926231185,812084181,338125193,1885449071,1957357203,926081365,1818576569,66845985,2124441250,639707843,1419909862,1450920572,1335790434,1714201800,897107962,1653639605,1975482877,476871363,1858240095,188359683,1011253206,120025922,2074117042,1374945625,1277163197,586609287,1738213328,13429630,1556810042,426677127,292597742,1981057874,1328473743,119519162,1470086051,1812872198,898924336,172133989,557646639,1569505259,1087887957,869790703,1770584225,1206444151,374300703,1936110193,1828797949,1853054768,1787887157,530561779,1697810071,1454159918,1224277390,1381412618,567043514,1802832432,351901544,1331942198,1784631299,791629143,2083312599,897142425,910752228,891863532,173966707,76762375,1741318163,452257255,1632368276,233071784,1620849993,635766103,1388346050]
[null,null,null,438,583334714,1176201350,1331353763,777944829,510975936,808040734,734581199,941078163,268067169,467955350,1701902582,363608602,386836085,1554165011,2090917414,1405411520,634242584,685574216,864021423,1436369088,1112804400,273824688,228240855,397531018,281065925,1370165167,464445894,1875180235,900621054,823161067,1479925585,1576501527,2070109706,1812651488,113725938,1752271011,83095316,2120495440,657492657,587042032,1445707256,1384687016,1611327268,1479874675,1001323519,1241609891,1767406525,996832229,1705243520,1429487381,872133271,679633707,2024496434,132309609,1256283780,1387389887,322158753,20101139,217891597,381336189,1526836604,1834388876,1324322549,1697881867,1078559355,348956039,1609982221,109514547,173944452,1707907702,159874867,1109288260,2030856553,1376525220,1546949477,1583926254,913354142,111319442,176041099,1964121586]
[null,null,null,471,711926125,363746522,835662071,747628030,352843983,1804173517,1645778408,805341863,1737813069,1747166331,22017758,2079704334,985262377,1544971284,1391006321,141321572,1130384690,2067487285,437926973,666909298,379149624,649220460,342732969,1153343820,1289250603,466569586,1043676664,1117899943,1634982476,727125645,36036572,946990073,97016344,1261676265,296273649,2141773821,1262289769,1881208756,116618767,1127299482,196112127,638116535,1474705842,1040612890,2111306040,2034660801,381059495,749287906,1774548466,990510612,699115711,2088088032,525563767,1194992800,1693986224,111337819,40808319,1370404236,1851211376,1104426785,1321424232,524725153,213131428,864371452,1118954614,591278860,1900939036,503483636,323216685,1500119805,2031314063,266659763,1641331233,813228050,1470530986,997940293,1008220003,530649397,67706799,2056225154]
[null,null,null,513,{"$f":"MOD(ROUND(Lehmer_Constant*E662,0),2^31-1)","v":1919070094},{"$f":"MOD(ROUND(Lehmer_Constant*F662,0),2^31-1)","v":2053109758},{"$f":"MOD(ROUND(Lehmer_Constant*G662,0),2^31-1)","v":393552772},{"$f":"MOD(ROUND(Lehmer_Constant*H662,0),2^31-1)","v":867311821},{"$f":"MOD(ROUND(Lehmer_Constant*I662,0),2^31-1)","v":1336906262},{"$f":"MOD(ROUND(Lehmer_Constant*J662,0),2^31-1)","v":322588818},{"$f":"MOD(ROUND(Lehmer_Constant*K662,0),2^31-1)","v":1100288625},{"$f":"MOD(ROUND(Lehmer_Constant*L662,0),2^31-1)","v":996326029},{"$f":"MOD(ROUND(Lehmer_Constant*M662,0),2^31-1)","v":846433034},{"$f":"MOD(ROUND(Lehmer_Constant*N662,0),2^31-1)","v":2119495386},{"$f":"MOD(ROUND(Lehmer_Constant*O662,0),2^31-1)","v":1337609501},{"$f":"MOD(ROUND(Lehmer_Constant*P662,0),2^31-1)","v":713962332},{"$f":"MOD(ROUND(Lehmer_Constant*Q662,0),2^31-1)","v":967618365},{"$f":"MOD(ROUND(Lehmer_Constant*R662,0),2^31-1)","v":2013983617},{"$f":"MOD(ROUND(Lehmer_Constant*S662,0),2^31-1)","v":230371498},{"$f":"MOD(ROUND(Lehmer_Constant*T662,0),2^31-1)","v":1369632899},{"$f":"MOD(ROUND(Lehmer_Constant*U662,0),2^31-1)","v":1265073577},{"$f":"MOD(ROUND(Lehmer_Constant*V662,0),2^31-1)","v":1138719086},{"$f":"MOD(ROUND(Lehmer_Constant*W662,0),2^31-1)","v":1067987991},{"$f":"MOD(ROUND(Lehmer_Constant*X662,0),2^31-1)","v":1333129364},{"$f":"MOD(ROUND(Lehmer_Constant*Y662,0),2^31-1)","v":1107793196},{"$f":"MOD(ROUND(Lehmer_Constant*Z662,0),2^31-1)","v":1938092151},{"$f":"MOD(ROUND(Lehmer_Constant*AA662,0),2^31-1)","v":1094913148},{"$f":"MOD(ROUND(Lehmer_Constant*AB662,0),2^31-1)","v":485092596},{"$f":"MOD(ROUND(Lehmer_Constant*AC662,0),2^31-1)","v":1590287095},{"$f":"MOD(ROUND(Lehmer_Constant*AD662,0),2^31-1)","v":1714042423},{"$f":"MOD(ROUND(Lehmer_Constant*AE662,0),2^31-1)","v":911060155},{"$f":"MOD(ROUND(Lehmer_Constant*AF662,0),2^31-1)","v":1667446060},{"$f":"MOD(ROUND(Lehmer_Constant*AG662,0),2^31-1)","v":150485109},{"$f":"MOD(ROUND(Lehmer_Constant*AH662,0),2^31-1)","v":418211048},{"$f":"MOD(ROUND(Lehmer_Constant*AI662,0),2^31-1)","v":1092672167},{"$f":"MOD(ROUND(Lehmer_Constant*AJ662,0),2^31-1)","v":1049227213},{"$f":"MOD(ROUND(Lehmer_Constant*AK662,0),2^31-1)","v":1741462142},{"$f":"MOD(ROUND(Lehmer_Constant*AL662,0),2^31-1)","v":1039728229},{"$f":"MOD(ROUND(Lehmer_Constant*AM662,0),2^31-1)","v":1927310456},{"$f":"MOD(ROUND(Lehmer_Constant*AN662,0),2^31-1)","v":694224757},{"$f":"MOD(ROUND(Lehmer_Constant*AO662,0),2^31-1)","v":927747406},{"$f":"MOD(ROUND(Lehmer_Constant*AP662,0),2^31-1)","v":2141914331},{"$f":"MOD(ROUND(Lehmer_Constant*AQ662,0),2^31-1)","v":1874937870},{"$f":"MOD(ROUND(Lehmer_Constant*AR662,0),2^31-1)","v":93064751},{"$f":"MOD(ROUND(Lehmer_Constant*AS662,0),2^31-1)","v":2012292176},{"$f":"MOD(ROUND(Lehmer_Constant*AT662,0),2^31-1)","v":1185860520},{"$f":"MOD(ROUND(Lehmer_Constant*AU662,0),2^31-1)","v":705965995},{"$f":"MOD(ROUND(Lehmer_Constant*AV662,0),2^31-1)","v":1995341229},{"$f":"MOD(ROUND(Lehmer_Constant*AW662,0),2^31-1)","v":1651466018},{"$f":"MOD(ROUND(Lehmer_Constant*AX662,0),2^31-1)","v":293625598},{"$f":"MOD(ROUND(Lehmer_Constant*AY662,0),2^31-1)","v":961732078},{"$f":"MOD(ROUND(Lehmer_Constant*AZ662,0),2^31-1)","v":1322447774},{"$f":"MOD(ROUND(Lehmer_Constant*BA662,0),2^31-1)","v":1429763473},{"$f":"MOD(ROUND(Lehmer_Constant*BB662,0),2^31-1)","v":44521735},{"$f":"MOD(ROUND(Lehmer_Constant*BC662,0),2^31-1)","v":897983307},{"$f":"MOD(ROUND(Lehmer_Constant*BD662,0),2^31-1)","v":1397627557},{"$f":"MOD(ROUND(Lehmer_Constant*BE662,0),2^31-1)","v":1024421186},{"$f":"MOD(ROUND(Lehmer_Constant*BF662,0),2^31-1)","v":1187531660},{"$f":"MOD(ROUND(Lehmer_Constant*BG662,0),2^31-1)","v":377580081},{"$f":"MOD(ROUND(Lehmer_Constant*BH662,0),2^31-1)","v":1711722274},{"$f":"MOD(ROUND(Lehmer_Constant*BI662,0),2^31-1)","v":1293297330},{"$f":"MOD(ROUND(Lehmer_Constant*BJ662,0),2^31-1)","v":1338884084},{"$f":"MOD(ROUND(Lehmer_Constant*BK662,0),2^31-1)","v":1623824262},{"$f":"MOD(ROUND(Lehmer_Constant*BL662,0),2^31-1)","v":1920065611},{"$f":"MOD(ROUND(Lehmer_Constant*BM662,0),2^31-1)","v":733633267},{"$f":"MOD(ROUND(Lehmer_Constant*BN662,0),2^31-1)","v":1261478171},{"$f":"MOD(ROUND(Lehmer_Constant*BO662,0),2^31-1)","v":1953133553},{"$f":"MOD(ROUND(Lehmer_Constant*BP662,0),2^31-1)","v":1262924353},{"$f":"MOD(ROUND(Lehmer_Constant*BQ662,0),2^31-1)","v":778141738},{"$f":"MOD(ROUND(Lehmer_Constant*BR662,0),2^31-1)","v":831294727},{"$f":"MOD(ROUND(Lehmer_Constant*BS662,0),2^31-1)","v":1000076197},{"$f":"MOD(ROUND(Lehmer_Constant*BT662,0),2^31-1)","v":1139850373},{"$f":"MOD(ROUND(Lehmer_Constant*BU662,0),2^31-1)","v":1827423440},{"$f":"MOD(ROUND(Lehmer_Constant*BV662,0),2^31-1)","v":1960622032},{"$f":"MOD(ROUND(Lehmer_Constant*BW662,0),2^31-1)","v":1626289262},{"$f":"MOD(ROUND(Lehmer_Constant*BX662,0),2^31-1)","v":1268396272},{"$f":"MOD(ROUND(Lehmer_Constant*BY662,0),2^31-1)","v":1626950873},{"$f":"MOD(ROUND(Lehmer_Constant*BZ662,0),2^31-1)","v":1961895310},{"$f":"MOD(ROUND(Lehmer_Constant*CA662,0),2^31-1)","v":119566510},{"$f":"MOD(ROUND(Lehmer_Constant*CB662,0),2^31-1)","v":866445307},{"$f":"MOD(ROUND(Lehmer_Constant*CC662,0),2^31-1)","v":2081017533},{"$f":"MOD(ROUND(Lehmer_Constant*CD662,0),2^31-1)","v":1045952382},{"$f":"MOD(ROUND(Lehmer_Constant*CE662,0),2^31-1)","v":1718657862},{"$f":"MOD(ROUND(Lehmer_Constant*CF662,0),2^31-1)","v":278101225}]
[null,null,null,560,992460134,533691992,1519734785,191319945,1554685252,1105815815,1912612862,258901925,902183626,1877641140,367196309,946875025,439861143,890240819,1306028538,1942548688,1314366666,2082872293,1926098123,32094267,1613481679,688516502,2069682494,2061286143,282094657,1716295871,177823876,1330028046,1542300336,1635673408,2135156814,1695549436,261074570,1056872377,1091456796,427098204,630157917,431572240,385225983,917693562,1135587972,2096986392,1484786549,773589674,759150184,2081300515,1416958347,1970675585,943483658,823320421,498565532,969453309,1325657228,115717906,490734575,1073605094,1166610733,468102469,937484375,231307114,286806831,2073740778,1836338379,266366961,2133361005,1049316409,658908085,327352633,1220984278,1143381255,74207766,576433694,729650283,130200431,2118639349,95293763,1275643689,340680695,2049658443,1744482314]
[null,null,null,593,461285635,1189222815,1584650467,2001220887,1198204567,190438601,647708530,1289190448,1317303698,501941477,738161252,1033570850,1169094431,858160422,553266188,748314763,2079827627,1972344178,1793063444,1509986405,563453978,1902355871,1348491219,1376093399,1955940294,1917093419,1284599175,120770914,1818885192,985949065,818987294,771961993,1237028014,360917546,39534640,202647096,1060268882,1323185666,1413633712,1674810162,710211126,1644976008,182174381,1011601964,1243698160,888421667,1252024109,146467345,1075220251,327722605,1091258266,364926030,1763885371,164864373,228358724,784500432,1707613220,1416243124,589132323,835572026,1507009438,1388647892,1219862975,443342053,14139674,2092557160,749587697,576220590,1660969893,2004953017,2067014894,552648287,1144679694,867881444,241641520,1461321187,94007942,1528824274,649236873,2098094254]
[null,null,null,642,1891113567,1492681815,1341750962,16575433,76391863,352719978,374067200,586329308,135170049,468953492,1738284039,1339423890,1266822740,1570685572,1515648005,1723135928,1382544402,1503015345,1150808818,464922293,1624274258,815829939,758882864,1755719495,1036387054,1256867416,71564770,68516021,457634643,1945255322,134697245,1979534235,526905826,320078826,1360400820,2061182521,833584871,2131897959,79742630,187163088,1817191490,956844379,1499773620,1290111890,125633926,697775085,1333167459,1780312590,1446337465,1600996163,1430358864,264054087,1794224315,2001470364,1991286754,1773244949,704788651,772839767,815434002,718007431,1430175584,1125014373,1509518127,1970614481,1746628993,1480349140,2128839716,2065581138,1327930444,52441865,891353252,251056693,1691227493,1581828108,2125262777,1208247152,356095787,1891958743,1828296720,93972541]
[null,null,null,682,2055229723,126434026,1216920682,717260733,889310154,1114202910,79969287,1161962373,1717614072,455401982,1485144988,42898223,1569080553,2075432563,877733642,839457185,1645270440,1211081707,895683874,868082014,1983347105,939107000,1746940775,1940094908,1539793354,1331652185,259983709,43654402,806750038,1537573662,435700648,698768123,317064868,704012386,281277877,349396619,341322789,866085649,931216285,1006463279,835132537,112646210,294870316,1711345336,949245659,1804033432,2009382498,483922333,1383635322,2010041452,1370039142,2024153415,1747137667,331578002,1386714629,1331664149,875773502,888800142,1913016999,1324219971,317169262,1718686553,1010824832,1165763485,1429872,1682058227,816433255,613229830,1464220550,446141656,1269830738,183513413,919469358,1357544518,1924572383,1240972282,469467436,1528125105,208514733,1608589325]
[null,null,null,707,1009239584,841052539,1091869888,6703900,2082103780,515318795,171820381,1350491155,1091159392,1747388034,1678440834,1836233505,1003992109,880960873,1043682070,307328547,1859628263,749899605,173334604,1987635312,1621921233,2120103774,1645432587,435403930,901646704,385657351,1155802264,322399894,1537924313,2097826363,1561653192,97246464,1025242613,2031654841,189101599,1158442746,2089139281,923701084,1871472069,1937274232,1492524664,1148261030,1891399039,155610120,1487497254,1173903360,432905474,208268596,1059933860,1773112529,131235234,680559367,1406406056,815653035,713088572,291599877,150516941,1428377207,1800519005,935448245,531927186,1934875223,1015864763,908103548,1359344998,349801638,1810669498,248602811,1081058234,907406519,175088750,1743958030,907360349,281130550,1515230588,1177630814,1818511849,1901572160,2135450961,73896962]
[null,null,null,732,104774072,1015475943,409478076,1507113935,573282445,124396301,1188639489,1187172122,1474058563,192333730,743959785,809426271,901691010,1894625744,177318600,587702305,1789249245,379428250,1084650812,842757590,425128074,1581532464,2031250295,594518973,1651382649,1466984459,339599425,718592452,1880971322,1954998107,1867082239,1107391981,808852532,111488658,191585038,458376664,1373585067,1077334049,47790761,168058910,1540252389,314099974,1501012289,1014528314,496154373,1763979151,1138333769,106889492,2106729215,707267987,41266297,431095138,1972191159,1637060923,1747480352,2128281107,2099715163,1833839184,235164133,1953448310,2113984517,454536160,150417173,34698928,1251287792,117118416,1227652675,1680483928,898211297,1018176167,573859133,1892960931,1366073605,1602585987,1513857634,865339433,1896715006,169558420,32076731,1922135126]
[null,null,null,804,394270838,169261776,546419322,1471828289,2001668997,223419314,961987513,900427088,295148744,1661639604,1850994893,524407849,540036964,10778322,75405655,1444300205,1150243424,729062669,1070038320,1072457028,1464337234,662806118,2009564028,150712513,880587035,746464955,1554361923,856780463,647768947,2121608276,1240696876,179667723,330085071,2029995870,138833639,385395293,1619081466,653863529,445864768,82021947,2122471764,761215059,303004458,590376452,1833984756,40356553,480526772,1642771152,2123366647,91019237,600012769,1309458072,1431892995,2044334520,978559558,1981363984,840762976,474578521,688428108,2058745394,864481363,1790253400,767122622,1975461735,930553804,133563551,723756877,932718455,2046181402,1493070844,920808758,1711552143,792868714,438653994,630630550,1625622911,2041161073,387079216,594346238,1798807773]
[null,null,null,836,1078794321,1704214133,1170444121,1630868488,1906075185,685311199,18780047,1121394906,1287080866,1059635117,1114113577,1282375211,861639575,1684495260,99692798,2078337557,1946715895,446217087,755181204,1097862332,891639503,1148053275,1482035293,971538354,226165740,1619334698,1406692828,190958298,216890390,1490156009,858634201,650709987,404492797,445739286,1605597923,1901396440,630629888,1044806459,1865878160,1406788159,669693058,885631709,1763052731,414887739,922135820,1965057581,1960925404,351828360,1495377648,378520573,1708416061,1167683114,1299109191,1493438465,1343004711,703120170,2019787729,1897171222,1680855462,1016530536,1126918106,1602752498,823507452,1669960014,2114339825,707333958,686040749,1688819110,653200529,58352531,1056189343,423440037,1831980417,1120534788,1498817514,2146505050,217338665,919650826,937498661,289194919]
[null,null,null,854,409222201,135226552,2123399948,145234768,1570304829,1349641158,1242440420,119413643,1408246797,730303341,170772503,166456755,2024155328,512487452,1775594598,629687822,575439448,608040062,2073928514,635369834,1575214305,257165472,1091735549,1629228535,297679209,1846608267,1688135920,1359987415,1454368735,1112122100,1534392219,490969587,68711614,1913556159,685905961,1885835608,2133312840,1928792432,605882365,410460373,1830590241,1625953030,1616914151,413443200,1177057145,1264897516,230041633,1179796132,1721186582,547544431,1475670753,1259366835,855800,1637751477,1448439489,1040658628,361108153,1578072019,1055196669,1810806868,65656446,1867641544,1216778508,1168455081,1867055514,1742737775,1203443150,1204926740,190533835,1995055067,1883589324,1677979239,30308063,1985208428,654854360,529736171,435839501,895678922,513401977,490507121]
[null,null,null,926,1066677022,1139873225,97230623,1387213453,1558100639,1528600269,2072579387,200910178,1672292351,98496998,1122880788,226957864,1012125884,943183491,1425756084,26991629,48150057,2057775737,925935447,905320045,831807129,916251967,664663851,22360699,78536275,831793327,1328424485,403354379,955729731,1357483830,1924886194,489987927,394947728,1791873297,609454302,1050906258,673510887,172933169,1035183482,846248130,498090737,1180860619,1887054885,1783661239,1362390810,1354432358,197426912,1396107737,1380616237,1481244757,1239744537,1220435968,1227815789,215595064,449792946,723350443,356406429,339399899,1339651342,480226972,1062015313,6974180,1981343318,1614753758,1970648300,1833608947,965829607,748288523,519598183,591163364,300123784,1648369962,1516992960,1371348263,1984440064,1496334785,30932182,945712745,2027467677,1681238571]
[null,null,null,941,1661580037,823597800,676854895,1797818395,1061726821,647247492,782941253,1352795838,37453537,1004241893,1515195340,647877751,861458464,1807901461,392533622,571733033,598790860,1782831476,1243008616,1840039258,1873943322,1834509974,1488522670,1724863288,1169224963,449984439,593308829,626078029,2125701896,1045290330,1896886316,1801719825,1370993251,830014659,1032597576,632797622,1075423169,924478320,1748698863,1398520935,636292073,1880812946,842443313,2116735889,280507572,1901395322,103885050,1339180669,1615673539,288365235,269365874,872173312,198358900,1120234536,1047009280,2096843854,1564716657,298991915,1805637881,443445634,1379525111,339330584,375574177,1950827353,226585297,1421305704,706903055,25460501,1330799604,1433498432,1792898257,1214485844,109399223,1792796813,660022041,400997862,1317772833,1715189252,1617124466,1498800952]
[null,null,null,976,1566505349,1402974981,934491518,1038111890,1041437890,582060566,356039765,114544705,48500411,844713679,1317665612,932128709,1731821734,1757375498,1363244514,264386550,150151532,1610414984,1227692258,142100916,1812553095,1373220360,441464541,588602878,1329710094,476713565,1901589589,1434477490,1078212055,1821520580,813652558,2145333943,1391721967,1387937206,477679360,1488068369,90095850,279841181,1925400213,73141089,1291891435,1268765421,587004330,1150432125,2022670512,1125967409,94118520,190179942,849222586,1524746442,27436610,1168033872,1206071283,2128384053,1779084352,2095645606,2029793630,422398340,1996566907,326163871,2087073030,566976354,912877037,1105256713,1845086496,1493917448,69865039,1536078103,1277579683,347725760,1097908865,1675013857,282371652,1148941039,158409691,2144180390,1520651958,1229498276,227666478,1623251807]
[null,null,null,1030,961883119,2033236568,1713085436,845272738,43404163,1855918918,654819994,404011771,1593801289,1110804759,175283002,109410945,1099814621,1518945942,1549147349,2053239816,776248267,632628860,2042111444,1162029045,2062633153,280012634,328798267,525399931,955925347,1633329559,1258778596,515609242,156836583,1434835547,713056228,434725105,1175609271,832116196,1556655460,540781269,1391109635,266830992,146641085,2023647778,1226575591,323989403,1630518821,1483574080,1860642784,831454600,1680812300,1594742746,1454591287,944234178,967493077,1800336039,157981060,1063490090,2062649482,462978108,224386648,1976587331,1997484496,561510678,1499524829,1527102101,1858104438,1835307224,1271874031,1359959022,931197340,1246723572,130103806,2113583441,316624493,978228151,1917861921,1952598616,2031541834,1693327895,1797789104,1982506446,868471787,456953698]
[null,null,null,1065,1497687455,751678721,265337917,241870297,1318206409,335172046,1920570814,646343084,1932697119,1216511439,1783246114,771155599,2085852987,536519384,582257191,1802614136,730948951,378686388,874545327,1106792406,1725928533,1565449855,1536458066,1875153814,784091223,188819054,1988316945,223813173,1833233091,474638855,1577781858,1055104706,2100630767,1956068368,1668519377,1322604549,1027361192,516067154,1203299104,973895652,1061887087,1705227858,1384062436,1000686841,728059443,355552770,1734929694,26658064,1464981966,541567331,52227928,1799004177,247599596,1109352571,1666865798,1273441048,1331650949,745622607,468981480,1659583198,562338458,469485572,1713452073,27844081,1291722830,342498137,1232689601,1543681486,750047764,1696804881,482784786,1554874543,1632472272,1313777611,207825453,1059571381,2040980715,1184117929,888684843,1315489745]
[null,null,null,1098,826271366,1120141860,1411960577,629146652,1169531803,1815981971,356624206,445739983,1230966561,1018692619,66306322,1400163068,102430204,1394049503,233370267,1707876824,901505209,1199020201,506461078,336483026,709123193,1753892270,724639991,1686324666,2045997396,575198822,677437053,1806343838,1247189328,1979496682,336406801,319532219,1647904729,1404572231,1512572348,932636491,1065573779,1350000809,1724337772,1658990281,482708129,1668611129,841168507,790633843,485489749,771143675,71339457,629729595,303214039,1894633561,2085448751,1376116943,294392038,612121981,280248554,1288369215,883440610,839104845,1115883142,293502803,1780518392,194107869,550179029,474009729,696181716,1999685634,963786952,1850887067,1838126461,1762921458,374059183,1376850548,1097426597,2122658948,2112261638,258951372,1471884425,544339661,275188607,528724766]
[null,null,null,1159,146249066,1235619708,1867064630,586429504,950644777,106426781,885238754,633911943,1002180724,725394884,1547424985,1297391546,1562581962,786922443,40704496,843730461,1470732466,1520322831,895638143,1138700150,939848352,2074033819,2060052687,966178477,1821004862,1102306012,1495978325,1836169093,14235003,1460112101,619791942,1559375398,1438038509,281845147,842357670,451541336,107304462,1407132510,366249886,1060084315,1178245053,518912038,1281015809,826135356,991121401,317224896,528096758,345767722,766137623,1539119213,1238570686,422013325,1319896611,1419777664,1811759185,1834295721,775937600,106600025,1138977985,1064066101,285258135,918552197,543994160,1600362660,756955068,1661937224,279041283,1966266691,1884397350,1313787536,773413568,1692472391,1405893667,605953324,2083798781,1774952353,597304691,1228698506,517081021,853789629]
[null,null,null,1187,2104051118,810677185,1670097389,1488117537,1342776306,1367251170,2130147746,393923153,1414334036,650525498,645892185,629192440,1429025627,1995467216,454178406,281849289,2140776882,659413400,189106551,1513122783,1434495618,1113787041,594185279,1190334760,2132225955,180381866,822463586,424616942,742421896,623854468,209779327,754847284,1775030069,1516504811,1791104495,768206477,1766142117,2111082381,271100125,1339319460,1725748301,1499856814,599024805,1742732955,1172187169,875926112,368054436,1583448591,1125767080,179336834,299347431,1657019917,275062673,33764700,398795326,1589883292,1532160508,1707779763,1324900870,1285444206,426485704,659227375,1742896453,452942500,1275287032,1142629608,1919173851,270587858,192112004,267612496,459655337,460994679,803042258,136083560,603896943,726246378,964325266,1482428313,633059437,1969007543]
[null,null,null,1224,818792234,166460778,558142896,452043847,1168079864,989273354,6788613,297274131,883453426,223611545,687922533,1625019355,1989221941,1490893396,516216076,366366400,1315744630,614320110,728506332,684062293,330899151,100241431,2134559267,1920047228,1830293884,1607067946,1940044142,1512667375,15763229,615764082,60460606,484744814,1556487485,1743806156,172902870,267082551,184229118,1659893124,639362754,1867376400,821547299,2012826912,1486562697,1142182487,1542824144,1386114638,904088027,1590264126,1790983415,2014690139,336059774,2070544940,330219670,979443356,506379127,1209835109,1461576845,88227372,1384263769,381989445,2052544760,1627965316,1657110304,548869378,256330684,1935541041,1540163308,1938726037,884629406,1683203840,235032772,265347952,1792806341,773489902,1438079561,2082478801,2019144690,960547583,994992251,1577673880]
[null,null,null,1276,878137708,38855479,629477360,496485409,788313078,74242545,1453782312,1260837104,1423151478,1955601304,1104481208,547577367,1676773958,378047239,814120761,944861344,1667079628,2120953746,1563047527,671599484,1460132228,2104292343,1753412523,581367264,754882339,1376371125,576658200,1705203789,197458726,995590113,1344080350,1317337622,2017545283,1344648811,1019175788,915221763,681455870,996215531,1535113539,1648737928,1417921284,671608147,950923476,1371473057,467095518,1898563469,1824646826,1002369931,1827139177,1769770978,1012383628,256784758,931708725,1989902365,1620708085,697504735,1197339902,649367448,884222439,256471513,466485748,417147433,69900726,82923855,1419861757,1306052813,1616556817,1964403430,1324712526,1842680354,1175503622,1558032705,108784321,882248439,706026942,937667806,586302753,731519990,19718696,441843280]
[null,null,null,1309,725631107,125788575,227231057,1215843781,1175730061,1673315951,1015495364,489526124,1137921695,1329612506,1235744735,2026892001,1676430488,1603670988,207931144,46110954,930777585,959616482,1231618192,1727671401,1736055178,1144544655,124525889,289598806,127354060,1586189489,1383709759,1142319154,548453331,659790547,1761074193,743235435,1988895040,949591138,1140783252,1587178970,892996140,1502007155,2004498905,1285783472,2110574000,2072699398,955525303,1486070747,1814859534,977819849,734200450,1736499153,1686727733,1335598849,122095621,401952957,326954859,1689919242,1800942149,1847342035,1784270730,1379302856,1234922632,1413628223,394833833,1706015120,1033141559,618767498,2023412107,96196877,599566675,1367037143,279347050,963519725,581818279,2082307110,234366995,2119141050,2099808340,1720300260,2020419201,522641675,1117392244,96810862]
[null,null,null,1353,1087227795,993444729,1997494011,968502480,1641082841,466034687,1449874236,25421330,1991475101,1809036706,1153576344,956130955,2118323517,59276576,1882301392,533190308,1444055905,91777562,280203956,755904420,1239628408,1192267934,891304893,720272623,1489516887,1840493486,531611189,1494577966,167723271,1714846787,1791117219,578049031,1112698103,1754732537,2047362674,1081867823,273108153,57176309,435308710,890107959,1086050699,118287415,1395811409,1367711176,498260439,630161053,1152290715,508391814,1777027507,642412835,642159017,731157095,1090418406,755255402,1661879601,1281637464,907669451,2113569876,333361272,854281480,290026348,687279545,32451866,191217647,1120324723,1871983729,1922597377,1112826974,855943261,327328634,270968587,1169794706,1600999427,252141757,2101468773,146713696,261032117,1485081198,1032681306,1385158743]
[null,null,null,1398,2124166865,1745264745,2000636822,1462901502,956570720,89195536,1829504367,11967278,1767060643,21906345,136016515,256013554,150843068,1439818912,1379749359,1854091788,510764982,109274390,2043229535,1866189590,1719897660,1272042374,603074366,903854078,1555486656,264730714,104352163,136095169,480022564,1564982185,1439867319,1809045321,1893339347,385774716,698331400,233583712,180413594,2033337626,410725225,1054841401,159285333,468388821,1040745171,1693531505,315705733,1908384184,965904694,236754704,1524523782,321156422,1563603958,1743419476,1078226937,151029162,640768943,2072171284,1131716524,1453736812,2097447338,268887951,512614129,1683255375,1235295227,1528580340,1073215070,1752632087,932889786,1387087201,479208406,960912976,513450510,57171329,1703980383,1102650821,102159711,192018003,2136566450,389607419,312873107,433649846]
[null,null,null,1431,1357125259,184669942,663701849,33209122,1872507621,1097950771,1208060590,984589397,1172938791,1247339642,1429605082,261794710,1601059843,1602711499,1625593414,179568985,2110847122,410497543,757293157,1177988903,2052363950,406467987,1870696533,1670088908,35474762,1728025328,297108112,46132266,438099291,1840467612,453825804,216793698,1841539987,98776716,524620213,789044548,1177535289,929516996,1084145955,2038111877,461869520,1850073579,1964625686,2058452211,1203894845,228884452,2115678990,420473494,215511353,589963694,990331544,947599581,2042764087,1487280727,1917732170,1411055401,287614128,1485172509,1422972756,1164665631,1767117657,1041213328,705726833,1552063515,1797467526,687568714,790650884,1111479739,1478088996,2073718587,370532268,615789916,1536969728,824173131,1202930607,1333726846,203431462,186221696,5785257,370544344]
[null,null,null,1442,239550709,927512175,657960039,1735012368,339110384,1620871867,999488133,1172332039,1499025817,2076461328,1304720360,843795006,118278067,356795849,1332005786,234836141,1927685065,928274520,426594536,2070693147,604718192,1459613430,573007549,1865092676,1754090507,133984030,1678516456,1138816159,869220303,1742960509,1221187348,290457334,1290923871,1317505238,2147463880,959371495,1808715493,1859234585,582438061,1999767683,851154825,1572044395,913399850,1020777093,626298089,407228168,1933609192,1277081713,1185996,2117996470,6226117,48236988,2063235628,2108422580,1407392284,98452763,1479832147,1636220244,1302465184,1442857878,2009398479,595127531,1920209882,344600643,31232570,1795821026,543075083,1428434612,2085890432,852850299,411474742,1214341225,426671571,1516544946,1995673653,887965058,1510966451,1163268377,1849714115,1225084531]
[null,null,null,1481,2057298119,1443832372,1760552426,6692055,2083261984,2085972371,1902353890,1310249587,699103698,1091938261,1591096184,310179770,874858385,1829659186,1649911044,805911551,1322412269,921066194,1702153044,1878163485,112160330,1848972238,197323168,737622049,330097045,1759233817,681697455,87855471,301652385,1918066070,359507709,267312668,1502251208,49985058,1899561308,2094751994,1258902740,789559864,880037504,2134194265,1667653413,551004524,157604465,1234474618,2037953613,1445842474,1720646786,17994107,1522768868,1221028961,582606300,1443590908,102073008,159522305,1792992579,522491962,1643112345,1761128873,2095816433,526259151,40656072,633082449,1086370719,1240055887,36025649,2100936850,426073750,1980746472,1539496179,2106754294,398964778,1728143406,1911993497,1167941561,1424134906,364814860,610817623,1968589573,584702586,1921568457]
[null,null,null,1547,575870965,950924870,622210333,849171523,769916337,387876397,1770441313,1801661865,897125396,509390211,681173361,352490002,1158552881,511042622,341383960,1853984075,1255375781,1352346978,931634183,1429000811,1321286804,695711472,2038776736,1825131134,86774604,608762458,1898501964,2100795916,466505191,1982755255,2042165359,1616349558,102244333,461855941,531002566,545886791,1107455946,1484281320,1447927739,444367509,1313859512,1619748953,1818527349,2135744940,1749903807,1721801370,397868885,1010209221,405218500,433883444,602149312,1054497034,163224541,348090564,865166596,1208544183,1180425296,92883168,1890266027,2002512816,1464028948,1220167074,429561545,599055104,363350239,1834206181,1861607372,909552301,1603127076,2087881020,1676384379,167217092,712264342,128346266,28266299,975952056,1239363703,961613061,920905413,1204436160]
[null,null,null,1570,1743926206,46946172,619948361,935460859,1503905458,311565079,1069004003,1944293505,924205693,328773634,1666183372,1249156686,678667900,65906034,980436099,2021235876,460917075,1980369886,1342080775,1380507964,333151404,83252046,1412609172,341823087,1840779235,1695347312,568559363,1738554049,1553243153,1937935063,470107339,1744030269,771212113,188112036,1187940373,1201685951,670949625,1708962754,1416271188,1933075311,338124348,1637152413,1730376017,362412120,623666556,263687915,41697779,1729427760,1578459712,1395477235,511478955,640648758,1281676021,564689394,1400285642,2126067240,183388611,139578275,2056134832,824406436,2067575408,1281595712,1036122901,621681066,1454065720,2089943346,2112357850,1659866709,1708888733,1481161962,1346648048,2145176971,790836250,1717384937,1413308330,39765340,85813904,295684011,1701582263,1697923479]
[null,null,null,1603,1548085403,1670833650,469202592,306142280,574363432,2063565958,1875787801,1927555342,910863242,1272251278,508859145,1433458046,647957046,1810055885,1455135155,388132048,1096756847,1009705248,968297622,1236693490,469228877,24372064,595275588,460600565,1064032283,1827609914,1832340267,1569416310,888454429,1417247176,659382662,1403912931,1665875082,1731641651,1796558563,1934764797,904829459,1267393343,1640169449,948039233,582743919,1089836777,1522274269,88592114,1064685463,930674241,1346278953,974723922,1687963963,2112149083,1634230063,44499512,980652915,1855359210,1054741050,200462336,1221318060,1104217299,184859174,1696550174,1647333952,1299208216,1326932386,1588456219,1241840367,1752485131,990408244,28167163,675262120,1772261175,1187510991,558542958,2009986442,1356381651,577190914,1737056338,766544676,1354459876,984473540,1941370851]
[null,null,null,1636,1516364300,1696608308,9598298,225597751,15445235,1985204876,736967409,1814583414,1281299448,73750049,1569562999,1738543601,1398166538,793502961,6606587,2083279302,917802885,1537534316,1578647921,2069272773,1695783364,439623999,640936742,1869570087,798137481,1679171058,16749699,1207335795,813426020,1787482655,1759615054,431212779,238712733,77211309,1158601527,1656082664,1316531394,605014765,1226834734,592535670,1367406505,542192469,1444392688,2004363767,299859875,1285651769,1536769176,493151329,322043872,1878405827,2099792420,66599366,69421634,2000047331,16306231,2102620900,168038501,145703740,1342968706,1572342251,1611646062,53246552,1912066560,1423861942,1763392889,1616452852,2000857445,82676184,1147292978,1395202542,146551844,653234201,1151736198,1978736987,1854734284,1483520166,888170357,1043628310,1143839950,1282130908]
[null,null,null,1692,785254012,1149860522,414058061,1856997523,2028751774,1368760570,2143008017,1545362402,882473859,537133392,864148929,1292822559,1999547340,1030248572,1507362853,1102992213,1854389754,46875476,111609979,772025275,1475412309,1727369025,179801369,1304551436,1999231116,98835208,219576636,919649627,1578869564,455072337,1118520432,291259841,158927730,1815776862,1159346449,1164262795,896024655,1383551755,550780582,1149631102,868888256,436718121,204229654,1496741585,2089688267,608407147,1052676261,367366729,2025255785,764581488,182872513,1904947172,8590444,926420141,1846548732,1259746755,1404125763,2085439025,777512998,1806518599,1443489823,362149368,2054605025,528177335,596058318,1174527765,1525817677,1955050204,1576261371,1273759228,222718266,1318619688,1804617586,726321804,892951655,400434547,233391150,164070348,147362079,300248323]
[null,null,null,1725,101504202,978951768,439140595,1298636859,1101967911,1755298673,1714074923,1540614929,651219739,1181190234,618367685,294661746,541513041,631346935,62579618,95161300,1507786104,259722380,731310170,147201154,1401963057,1684662534,1343906929,434690348,1783820427,494902601,1040800055,422337103,846956453,1567568344,1557386052,1314921341,348903294,508310782,1062656611,1102948353,1177901593,857983941,372544268,671061830,1298227615,538621559,1237875581,893370396,2107572565,147989529,2021062941,1159509943,370142135,1845795074,1431159452,1328135998,600351768,1753670351,1467364342,1587137383,1425729660,1464917540,363486080,1484070579,2051953357,897868346,1758412425,1029610107,1365830866,1310317290,1552927548,245550336,1516409767,779142060,872901986,502941463,932636208,1673677445,26154482,1294125532,692069113,650288735,549204398,842707649]
[null,null,null,1781,767365603,1429018770,877705729,711470122,155241442,1143544414,1062286536,915230332,1633886800,1386859413,1418671871,459340917,1086398551,388675044,1397557855,869155568,612547159,1685619945,756614804,1697383820,1975011323,690137353,1516327028,1934309445,534360944,1653571986,546571191,502078044,19374311,1182582352,1031762898,314467396,1956224072,8552417,1526792594,1571276523,227208933,1541081431,358857584,905598910,1982981561,204692816,959952708,1844528150,545567852,356700307,661658883,1219779395,1425088771,1045691594,1259002266,874466158,1443046878,846922973,1920748598,2132469867,418327542,973952527,1089866118,463702708,503441846,814090044,2015895765,1614536616,1402840817,2074744377,406204590,354686953,2104409603,2014801454,1519027637,178699136,19772101,1013151352,320047655,1449203027,1129350059,282783939,1229009987,174246672]
[null,null,null,1814,1874581566,523498017,1089680443,1052949058,1748296105,913767934,2056805328,1943088752,418157446,1665559744,1279132941,2073378020,639702575,1592477477,490758069,1697332421,1373048915,40334822,1183008685,972127485,1376372762,618015547,325286523,819283672,647075118,708602712,393918056,1029753884,1393289765,409909935,735703209,379934157,1290633163,1278668829,933246387,1684358061,1872975043,847197370,1039819669,2047998057,439765390,28281773,1797172718,1210252822,1105454352,1871629939,1094208929,1076454110,1281814849,830496161,204843914,53369815,1263836605,431316227,1798826028,1055844134,772110492,535022938,1463383486,1635181209,831157980,496927190,2136946209,1463473303,902835608,1103924456,446280950,595014045,363616285,860362361,380203219,938711735,1400329948,1487551986,1352388594,404880686,159976117,1253491970,1590573028,2027106838]
[null,null,null,1870,1574091940,78645306,62759622,187790148,1606306103,1904670104,1893812999,1864002183,1187012763,751210892,950522910,1116573831,910913901,907057233,2052687582,421779628,1707339280,1724948525,603215547,1728918699,1388558750,92017440,1241382177,870850353,2123844497,1768446143,33284151,1349013756,420137694,60701672,61772245,1408569387,1641513973,581427214,898591894,1672434813,743406708,1317840793,400473671,303535494,350263658,297879837,1452790251,701176762,1742788577,1904453048,1862097499,2082493443,151061106,1599979203,253454032,2045674033,763459370,869848409,711052122,1044591610,734188666,195161661,1842958302,730613558,1936928762,1787374912,868914097,433647492,1191054083,804765053,906756184,103610935,2130157846,477239492,1052268670,144881688,73761078,1326088160,782278177,1690123419,731983179,525213670,239515427,835055012]
[null,null,null,1903,236993795,101881744,1891859845,614019131,1163501351,276467043,11570117,288968434,617944662,1110895772,356022240,1165978039,1516595059,1073583248,1327020640,1126217281,228141142,570268527,216767777,347090796,1530207679,1709632774,67161516,1357878320,112304735,747059842,929453997,237657994,1995506725,751815031,1715090407,858082846,107242106,248929132,1502760032,635321759,918174655,1778569730,1425484124,892090576,339954445,2022769839,1243889533,659583970,854111503,1598581562,1144862037,183960354,73883117,1388125076,711314690,464324849,18732436,560035624,1238009003,1969748559,687485050,200001791,816729256,410602656,735412089,1218805263,934019245,140449468,1388255418,2115238252,1952756752,799020815,108505833,1956297953,1617969252,2050199499,90166039,1498195027,1523150356,1910916338,18134940,128589566,1695087234,1588232111]
[null,null,null,1936,911010508,1648913005,1086974127,669066999,2117493756,1051074201,1018961719,1499448632,1661643064,46734051,1161560848,154194268,252782548,1759974763,925070177,1313544400,29024617,2135722994,38413939,1107768128,841691600,1652506299,1540225705,1180053764,1085743748,432577515,263361365,165183702,763330721,555546068,874388202,326254592,1096832219,1001247582,1948122975,686640702,331331494,1946374675,1913654657,855035391,22681876,846477762,1864204418,1346723985,1438663887,1871602073,235402025,1172177175,1703081711,102911784,952635842,732117288,2113512317,386489662,1726550491,1413260239,1230705373,1661372511,2016529980,583481281,816314620,1993635492,1288135434,1845971115,1965456950,1820891705,872424469,227102602,1311801533,1487751027,779421295,1433912821,1491853006,826681622,1299761112,114733830,689028712,539294343,88468162,89815115]
[null,null,null,1959,1290896631,365630867,929704408,260673080,685488406,1978334275,1157313356,1943033300,1794379361,1983046590,1469782387,1916353051,49647094,2039029789,837872571,1377244009,2034703835,1701782867,854849517,644944056,2093788097,1767601514,1883897339,1953349922,782719369,1140072375,1027763167,839359534,688133840,1952270052,2035930111,1906764963,892713611,483901671,85018448,808218085,1094703809,489607472,1325044939,336399507,148374215,1371021183,1850533591,1518794189,395334039,958560913,1571789181,640480833,199425325,2130040303,823954227,938245617,290852651,463438934,1057175614,1048027580,439918260,79508188,50725227,1020045572,178949195,2043634567,894528711,1997938509,1100174058,1216203246,1397119302,1963388705,1719449284,488799696,1000276962,626180490,1853162676,935384537,1982926261,131235095,1836715062,1742654235,786466131,1027350964]
[null,null,null,2025,734148278,86524278,1639991269,639123929,753079075,229576015,839883122,615362859,928952652,602139322,1956528624,1495156037,444245290,29886648,689336131,395560602,1247516233,448191284,1308913773,1973170771,1629023063,210985298,1512056497,1416017803,1000593915,1781970420,2452727,2075176063,1228245459,1954842115,283461494,1877982218,1610370176,2132947053,403758177,1580887569,711905184,1895592952,2054550172,769047932,1704714010,1243761507,1806669904,653643082,825666396,1443085497,590778953,192309894,1234527992,1492101843,377023484,753774126,1968618536,2114026287,1736766493,239205061,1111606294,175773871,1213204712,1699743466,1665782800,1955685297,874358708,1205174056,1870922089,1899495405,575385742,1381635520,1582095687,1393484185,1920154472,1433278640,2085612441,2103436195,43900770,1921397601,892562796,782380898,1989556320,1352681950]
[null,null,null,2064,261354142,946863601,1342395547,901740359,1703606587,517889788,938602465,1453619573,1692286448,1273415914,73538370,721296080,1340311310,2093796500,686420641,420473489,658787276,741104656,618493112,1499637276,277655300,966676648,1098224968,878299405,503305126,1353224888,908340218,252036906,1659018134,1635038974,677364377,741611910,806032580,731872457,1315805973,526918855,1007377488,77292712,764656912,1147802730,24416332,319180243,1489781671,1939336446,1979454034,872507443,1860286953,989168302,633657632,989518411,1813762978,197221126,800357650,229795375,1050496498,1188579931,1938858744,924955148,401437421,801240433,692993360,2036412859,1854304204,1733160449,563158811,1610499816,59810606,778551216,406177435,457056479,464737424,1194905442,1748577970,239877147,854982151,2003137521,1730189535,340941903,1781358506,1337178455]
[null,null,null,2075,1097649722,1406467590,545483968,2090322650,574659787,971271223,754120736,1538589253,145488589,2074334656,40701811,512216295,1029050474,1559064018,987137072,315569858,548332039,85330333,1585407886,828127465,1832092736,1770023569,1040624516,1768783711,1071027149,1261858758,1346460398,1734753852,1606828383,969770183,465775424,1082531886,1768433087,451185285,441805953,567729229,580003719,2086594469,75856665,1067517252,159380256,1899707087,2016680566,830189775,1968562243,1169343888,1276862654,593152737,1465524803,1624144079,852490275,2074196729,1071455576,671357164,958059912,1933154794,510926052,1184943418,1533707416,1605655072,1689671737,1414501526,1643075849,1492386735,1067834976,1252002834,794877644,2082403108,850642284,664540673,1724834551,649169283,675162591,1094326976,1574179653,763717732,2088113874,4341224,433602119,646880649]
[null,null,null,2147,433944659,266199992,1766602982,2063299524,2029111435,964106076,1232819084,1363500598,716706257,442779676,382050528,1393171384,1176231908,1042095082,1771299868,1860031880,671273409,274594759,1812189443,1695411567,1303788381,751268275,1897818210,840002659,13365815,468005446,998460127,457549996,1744313352,348482292,2111546350,345027815,1181321652,689096356,1899310061,1455040318,1640389412,98177282,1396720338,557810993,1841337135,1811216676,449099294,2086736569,1460681954,608671212,40590809,356456522,1190413186,235787125,755607721,187555211,257028032,1038093895,811135046,1225020113,2139318725,475835535,1826087471,1943857189,406292945,1246195876,614643322,1471773506,331643966,1363585185,1941992009,2042686173,82944523,1757050794,608520108,1908601539,689020492,1287955422,1603590285,820272302,869492678,593181952,1269584996,1123282030]
[null,null,null,2153,753601736,1594776031,1209302854,1968680587,247289910,1229920441,1604143382,686237735,766146169,1524142283,1035972805,2031088705,522389350,699695640,1711027695,1947170806,1688413094,385236798,2037062322,635201510,1077147183,1428159996,477971589,1544342033,853886019,569459256,1434998310,730862830,1576970969,977026114,713004035,1076005836,1334168118,1150900238,211229939,1974378739,576494225,474808384,473050240,2113843986,2133143665,2143856489,1301768128,1363801426,1213238960,690367955,638773880,696113594,1355665403,2020382340,400787211,385282778,1595636420,164834567,1709401831,1540858284,1736972815,130919707,1521998288,1383399665,67986883,792924991,1083832429,1144688738,511288982,1306279541,162308560,148121081,1378911840,431567394,941017884,945129207,1956529103,261008636,567829930,1721766811,1491216125,271271013,440772932,2077066673]
[null,null,null,2197,900734504,1705870745,1622882064,1127274544,459439460,1561011968,1460219948,1309785018,131195593,59498686,956809229,1730740513,806669485,1736539012,1019820806,778907215,1245771708,2009332306,1537824651,1614620022,385213961,289943723,755187203,113367455,1659326561,1032702142,572172108,1759681784,788191906,1746062061,1945700211,1679916914,902346376,41488036,613918486,1070002133,1756046989,1403765831,1175341511,860110754,1591586941,1464929436,1853867673,948759567,1537191478,1749776366,397728194,1841260733,792717659,539541055,1200000010,1501711216,146478469,999437463,794746197,2005694414,552108278,1459821055,1770127058,683862160,1937557377,1156630880,2056540874,505322285,1879912991,1059163015,1806787035,1184635862,1797293024,1581392254,591850578,1904139846,591178690,498416426,509574074,532841440,1482519385,307606807,812614556,1146527680]
[null,null,null,2230,381290861,1288147157,634837009,1076165741,466428502,1497483913,1359170292,1719916931,1765466230,473143692,1242449414,2048096764,1836810791,7873688,1450295298,1692809274,895412353,1897757297,1460380182,1768757456,840625474,334100830,885489089,1381766847,1560008298,1024433985,790686310,1751988931,490497969,1231445395,1788260488,1537794358,2032574901,2118806171,1468455499,1698727751,1782322785,462944057,89566510,55119454,2016111432,1952238917,651132590,316214304,442169013,2048793236,1721390792,1706925122,444502227,880254995,108126463,1184800341,1724645060,673680570,877185381,1304251697,2023463228,862987028,1921865564,1641981678,1870053794,2054197300,1018572066,977154475,2078685965,1887448038,1250454464,373373212,2102583131,229203256,1949982668,1028934611,1141440268,1629358315,845202447,136938017,187483647,680468779,54435362,1944489700]
[null,null,null,2298,89223920,573592047,578916267,2072543149,1540443989,576378384,1542744408,1309244709,1273088570,1440267432,563560419,969500051,1189463906,1092781930,1097597979,807620897,2133741764,1514827220,1085449244,203385998,1696715849,340287180,1175297150,2079693867,2085137540,1404371567,1232506445,430830199,582516283,579620606,1579977718,369016794,1794112426,1884957851,188775255,1916816735,1767982278,1906132227,81266472,1030591166,1063766251,1989777879,313569350,863417568,1693029658,946926602,1152579680,1742882585,703402990,432057882,1892195361,1895084392,2116061583,1930629650,608625743,1994360885,842099407,1623327560,1686894877,1220085096,260629777,1308676492,1843718561,1179866218,474612748,1970308203,1237031785,620168622,295151120,1040821671,1325266831,698874952,204729234,842354845,1794334779,1750085759,1771815836,882418746,206031868,1242200057]
[null,null,null,2319,1205713689,959888515,1196135169,517699156,1616444701,1356774810,1230039949,996166315,1531404838,723790986,1079498639,1355420661,204312237,1716377845,271879653,1170816157,1482448186,584159880,1680567679,1506800459,1689551017,809889790,68262477,306928987,34946127,1278424221,551780159,667357831,1416920390,660152410,699721628,701553353,1496928058,332074769,152265658,1027863461,268070571,799218109,656316905,1247897577,590026632,1231831554,257144093,1940853729,1914672837,1246797361,17372848,264023294,1442614907,1669289598,345693682,2085980175,1956524335,1203140538,1673440403,612446352,1780868562,1979201166,490942384,1420052895,436347027,1879818484,972496872,1570322213,343183700,1459540524,571615256,1933969239,581767586,737313408,147793829,172821401,499315138,110589374,620721260,1769643909,209326674,2051700727,1750199281,1854809705]
[null,null,null,2347,1531837307,1707292476,1774305810,641305993,1665219491,2057359424,1718851026,1899604705,9924226,270055286,1744615312,560083978,1212068996,175116480,56981240,198207427,912773302,78371093,93016843,723228768,665633753,1862706505,13433,1807322812,1107590962,1260229015,806728690,1356368037,213567715,1376304177,1507646681,1204142922,585173553,920798111,1589491358,1798376335,1926356095,1466143374,1958347582,1138900373,2091641747,444590701,241228268,1034159498,1331089216,283666130,1347979539,1016390299,792718185,722057460,761853066,1534911887,54171424,1575791484,1016210674,1889009455,1622457694,1961951453,1477624717,1565610712,1309335132,73295547,1004115219,53078821,1240075957,990414090,1011503836,484405133,157078799,2137615744,162455222,2103410049,1316998938,1564237266,377231446,1279874024,49415228,730606251,2059294699,614967679]
[null,null,null,2408,2119897357,1586025890,749206567,1219025290,1282173150,737808491,1750290999,1810669563,928466753,1263709375,1446338841,1588533303,1068052144,1232762435,197305941,1998607595,521131487,1386347275,1860566,1114722504,1479190761,1040457916,1330014005,1238728774,438464061,2045021243,1444611401,304332922,244371148,135814806,278818737,1172726776,551940420,21130473,21698888,2083688628,1942365229,435239090,1196058333,1038831527,223033164,2124703976,1943300903,1511856715,1539980563,466319149,1607709460,636870888,1051883762,2008015063,939435390,1706672360,973409106,1960296566,566332276,1465180294,43727430,2018118233,787334732,1231953263,1658104516,1107775499,1917341519,460812489,1666615445,1262386008,29440650,396455339,1065572210,434051662,189744496,510710528,1913445060,1398757965,1972855877,897814766,1669376129,1453489061,327358739,628809425]
[null,null,null,2441,319068289,693405216,2101657453,1584093498,522256517,1522001652,2077082333,1030065976,139732071,1187542164,1580920570,1592872331,1196924497,1259263808,1489602352,1247448263,501975064,777301022,230547554,574102628,1304406398,378823436,32790804,30441975,422735430,1602821745,514692770,966386528,1328741001,358264145,718328167,922360916,26176054,1373419359,156041160,2028225635,397137613,392052561,527759203,1161984430,1748816308,291086244,276704146,30266198,535286044,1290261103,977833185,1262651392,622264025,887251920,2114440587,306601354,823723045,1696198305,1881530918,1606032950,302228470,452138733,296182478,77174762,1545803239,1740242290,826503447,547569885,133928024,200606382,1452349148,232864047,474686383,48593415,177142703,601456836,809104397,508380885,1744918474,723342666,1344519835,489341212,1514248711,126198975]
[null,null,null,2476,1895071039,1806258591,552266943,1002844346,944963663,1957668198,1149490521,537804050,1794083410,2047881828,687181228,567106470,1307532578,405828781,1280160007,224687707,891628485,2134308001,387803683,1068129294,1220686240,259502923,1389308571,1647125286,479835784,1333959756,1727135828,1336808325,1528011626,1467308679,624263508,1249417432,1425867414,2027615370,1997848661,715359817,1451014005,1719347640,485503637,895063140,310004759,1367517570,266636365,667144043,281863774,18165210,890710474,1515736908,2135237383,1796088050,1770283710,1737119538,543712979,45662379,180550737,1359275154,757663810,374127565,445359253,771435773,1433520798,628948945,2017580160,835233738,2023973589,1765264948,435897238,953306661,1991455848,578812986,2027889743,667663786,1785861354,1405614297,1275974175,880725918,431203863,843853260,726822143,2098253237]
[null,null,null,2530,1645061607,1023733033,796858622,183769688,1189021253,601051937,1586037418,1793447929,1929264305,458396628,1417501570,615109053,1242578703,1457655783,1654784398,1076889768,1293787136,1334865154,855576735,1611953306,391784587,1918597360,1652794873,1361168385,758737511,144407553,1902288668,1264231656,2140770653,559764265,2078936451,1703775220,1968289009,735017995,1854175243,2020981751,708762873,23274570,509867975,1822508284,1955889201,1674435205,404401087,639631410,1431734650,2048939568,720635973,882897477,658155704,243734428,2057291923,1425039251,1793858518,1362987955,1121090235,1331012896,1873866752,1966186629,1073843272,370263837,431367954,2098168757,1669224334,587219669,1790754105,1307384616,2033130149,1984017383,1198273277,1103811274,285295375,81843132,127540212,799099566,1611386713,1297295866,1530238840,359898766,1301275902,1165002388]
[null,null,null,2563,1371440787,921684756,257272832,718640397,1178283088,68291567,455469020,1165124481,2118389068,1432006561,803480643,192026095,1139357306,1455203735,2089260484,369041410,871976935,1246612324,738179704,691650166,455746298,2137149630,1275337563,528887498,1748753433,1765754004,351273701,1381366964,1742153565,1438239970,2059179463,1733608195,1364592965,929705609,730481996,1318148062,670115738,1701845131,290905102,1430434152,830684257,1447747265,1217486130,390204412,1529210620,1007960322,2002442399,272710909,783503669,104313161,1275926727,1759950534,1038394121,1849991162,1631117582,1435361263,1819606813,798813876,2088942369,10354388,481630995,449908540,937402004,1832614730,850199409,1385902297,1622488303,1016748922,1358838673,1982954639,1984234259,8052829,2031427352,819965362,1926562665,1705202168,455605343,173869383,1482641657,2046815640]
[null,null,null,2581,1084529733,1571089338,1541797915,1185865980,1979962301,158167897,1824624479,911367465,20212476,738935587,830947258,1993484677,1586614661,1603025340,362437168,1345687152,310658612,1794178236,52844577,1588774180,1939027206,785018489,642409828,1799320340,574025009,1664078148,2038243537,1841370176,1293460086,688786790,2118674014,2059902108,1387373879,1316153351,1588177962,734398332,406179020,1672509590,1945176351,956087801,698804062,1433614406,530234375,1941399268,962632154,686372241,659081423,1266935829,527675268,1404066976,626474648,974290089,941553306,128420135,1413055161,1003103811,1872318088,1410005976,1820674002,1077548395,1964371710,263590468,755753073,169535420,1139341528,1385858698,999820349,810246841,1272889560,982910926,1174434696,1513524711,341124192,1160353361,1083755524,911081176,1633119450,808308910,2051238764,1645617255]
[null,null,null,2652,480132326,2131504865,106757537,1110704252,1591263650,853474175,728842635,53980519,1975185540,1440721307,1740227580,1421695184,675165160,1401921050,797867940,1117756240,1918987587,1108633680,343515493,1232382954,1106095961,736148736,2056714332,1543701564,1854188187,1654036516,1995051119,995430205,1618792061,1920431983,1934992059,1930333236,59628699,1034020737,708842563,312812426,1101867553,1128571780,1819608050,1942506711,2062883828,949875832,1346458660,339648644,1315329058,1856240228,1228033623,852047108,1624578304,346813462,1657402303,1668482677,1530154164,152976773,673691611,858338515,844241423,201355240,1624060425,1522772983,1477164322,747646100,376458923,1041583187,1145108634,753420196,667054050,2014633065,341096573,1167042519,1014559466,1662303944,1552160351,1994135577,960037058,1317765994,2008111548,471315260,1422321272,1596766783]
[null,null,null,2670,1182003918,2013308372,946352953,973345302,1614271857,1235101889,2018680369,739983626,196902090,918213788,1480314142,910126973,2141414241,498828522,772410834,1597799146,939991013,538444052,105072969,1335975078,616150681,323252280,472301411,1948112732,1684604067,1580054538,1695864106,1094194665,356642432,1242034925,477242240,952466959,2118161394,1284210299,721365215,1082452527,1769303457,1020568987,1699629809,666336970,768520245,1820853594,2047884758,773011637,45332265,161521736,1181770208,546791335,356000127,86511929,796709195,694414028,1080023908,159281,336507670,311119639,1557647544,2067849471,1664714299,739945847,1144618691,877290993,422603183,1583300380,776392567,249576259,1653235181,1443392506,288448899,860014967,1166923795,1265845240,311057387,198736285,1778614525,813753270,1882393275,893330236,1971899375,783935758]
[null,null,null,2702,1201148084,1353736697,998439469,1381292760,2139564133,800114434,135370251,1764518846,314136232,535858433,1505878433,539260691,1516948097,710187270,1761164260,1469413801,1147064357,163513675,2061737396,695931775,1110923079,951456725,1217442079,2043967710,1241956163,379065120,1514482433,1817343985,2041510314,351480044,1129309651,1947250248,1630606802,742886962,1368298955,2110186267,983658922,1316497265,83854626,374675676,393940549,632504551,1363880752,1131512576,1977508061,362790208,2093470993,1543339306,1427116670,750952714,1029069384,126767892,602668890,6730897,95874433,1347587891,1267530365,1385462808,228125075,2070454993,1850321034,341374598,1626644370,2072361814,1765761988,1627380094,128150577,1070288293,412743864,1368358763,669539965,418165178,371962351,341976639,699718410,1667102533,845996898,676034939,1108924405,163703952]
[null,null,null,2774,1443471699,401450373,584047180,878462608,167536150,2079967978,1219284372,945731466,1889119182,996944541,1686828405,323898271,832831586,158691317,754545523,1530412553,266042442,9812977,1396283098,2070897147,1054334826,333914367,1756550741,1535626412,181014315,19654753,1251974266,753978025,1064487309,1464394280,133637382,323482001,820051333,1141653892,1841982947,431658989,205053754,300267312,1846636627,2130451301,934426104,1693013685,985473386,1662669769,567291050,1158949250,48590495,1352244095,820949117,551308456,775847715,1713537426,1633238404,1641167148,744968363,776256370,378199603,1057210726,1179480596,783541788,1226088501,1776682341,185387458,1481363100,835842473,774225218,446451830,1694199182,1815753655,2391447,1731261441,333488370,1663318457,1483963364,307464977,1260693189,2033696360,1444041728,1537389600,617048399]
[null,null,null,2799,1988471894,1074001176,1237386281,705525776,894753349,1149432424,183788062,460760568,957012623,500320922,389889111,1232433915,1025330119,452507468,1170247278,1472261725,148475753,463845304,435471784,823942832,1846760044,1143721529,1299692971,725665377,601972838,1541679010,733367720,1375554545,806074851,118031516,1722151727,1925318379,452261350,1514123682,1002675432,1213847927,1635943415,1755948172,1168856148,225883466,1616477258,368957897,1497283767,1111868812,1880782693,2009158102,493716756,138759510,576117957,861325147,12663503,786144582,1885876902,947751185,944317644,1073006086,349327488,674057563,640169193,1324035414,1433160450,521682955,1360707343,177612325,730309192,710833253,1971942453,780811384,910554510,997132002,1243715508,1355563937,2127842410,498412624,1280646803,784802195,915926908,1317758920,1660165755,2134163974]
[null,null,null,2824,1607876395,1440924811,1495155918,1974780940,1909054626,19308,649155861,1758103313,83722627,702498459,889989760,2038004792,77109024,430717057,1170290618,1004805644,23641807,186419733,2113780687,2113407320,432290822,756244189,2138825249,1574351250,1862651462,2052983575,69400472,2079349817,1043677182,1150664366,150170883,1453875013,826989839,2135143870,2062494671,1122269971,84716742,2130016357,329174505,651055059,175674209,729998371,523304235,1858480059,1685629887,1103554969,527915371,1745181485,382528232,1411366442,298355357,1390883516,1846659732,304326709,444225977,1971490357,1229857427,2087483190,1097055469,2088060031,897788549,1076554545,665550010,1403869325,375303232,877743458,2049029104,1707573857,630354700,1614522785,1809033312,972065567,900897634,540485845,1120309364,1592835073,622949779,931335031,93253632,232868673]
[null,null,null,2857,1459934706,1583517078,1622899637,974353102,976365412,1465817511,446270342,1739865084,1908211320,1382933667,1204789316,436396145,1122807229,1423832834,204169073,1889375420,1110764431,1189785484,240236015,1175418882,153094856,1845301073,1829006848,54631823,321148440,1398677384,1647689290,1039834123,955710190,1178639699,1626494228,1546953733,1795085739,1540682837,510599922,580473808,756671451,1752398658,2042056558,1322043628,732845359,1331086560,2105615634,1747666885,1493807474,1977365777,1976120274,2101350223,433879608,1810517941,616229413,933601291,817131709,17899549,2092046575,2096705222,672866155,294171956,845035935,1345440113,1131078176,817973003,1774551010,1367000654,678508808,582934380,969142308,2063675909,1148362850,894271408,1812609750,1577987180,1555174425,526960456,1810451760,1409174551,1728830429,1551293724,1159871014,1663212528]
[null,null,null,2904,1071619485,1740040541,100548720,631097642,566309370,1110805409,531471481,1935922355,46686900,621005943,1232539430,1012293382,2085485824,1171431636,1919569115,1135350599,245386389,810146299,1496834375,637477243,348077333,1765339506,1296302756,1198573593,606151717,118339175,1776010152,124567568,1479013079,389927080,620101416,1765347299,607693314,994477931,1191940601,853330195,659523575,1507253449,1869161610,96747786,310554324,1689976007,843573251,1783434402,1313139224,452633467,197587639,1956740566,1360939335,623404109,424598845,1824006752,1343612534,1708998674,1640288857,615646038,155762968,53163895,1380966290,1613086229,1710729297,766904225,1000761281,453365050,731772570,1452663344,1856855620,1647214483,1026613460,1020852697,665680607,1675557284,597997014,1294439046,1360864279,104614123,1059579658,1822431596,952465945,1390708675]
[null,null,null,2946,2077277407,823891336,2113409413,419576555,1054153447,1883080112,272122352,714324944,505022321,376725168,34723537,1808732052,978860424,2115476778,1228170132,121300121,90851130,1479613600,1074895598,1064537996,1623332172,2119566620,105608614,935506122,1062730963,1328465805,778228489,1762302317,1181187021,1140640942,1640073271,1257311643,1035967987,963528896,991925796,166958155,1078606141,1036398618,827509050,123085588,1492479480,1457623612,204458031,308478648,1537227449,1317850185,115641485,727187336,20395593,584875050,459391325,1928316100,500348456,1476439703,1723542680,395304948,1328172794,42342290,155645029,1577090109,2070392463,656237518,724636010,717309533,1695850379,1299679279,2123185824,1310529496,2065558958,604904220,498851433,683509796,958914133,1394025323,727054189,333645429,134660596,1531140000,687863971,1693474913]
[null,null,null,2993,78618071,815092975,966373361,1279446120,229405322,1630537829,811997910,1949785582,79707777,1145834107,1804903989,173638750,1243034963,1645105079,879701008,1835864032,273950675,1178436890,385754709,1460110729,707130793,1371272619,1196297636,1437133365,539320551,1049689678,1579304627,1677271933,281311080,1790375841,838003869,1349176597,824284297,133638717,80411145,1267603772,1638267474,476806378,1416786425,1767389439,65358252,211083210,375529657,1804702559,1660947923,1991690850,460471352,929633446,141790414,1690804330,1924886096,1876751618,2068820395,87297512,691974889,2103002573,1636585903,431467727,901087466,2067314585,1777387930,542990921,1179401051,523904047,545968319,369031491,1492444630,861838889,1389976141,607369537,949266175,1443418458,752574285,1068490416,1857812783,712578210,2054957518,1237216730,324697620,1789524490]
[null,null,null,3035,120808332,1092932256,772334352,1229263956,1301204519,144743522,388770763,549329154,1835266659,534328605,1353421291,1420522559,277655465,1370956718,405540516,264065779,1613414014,1619756390,908405649,1525970808,2060096826,959686981,736668576,544616488,858009447,4189422,1046912478,1462879903,1982476689,582391225,1450117040,997553969,2135056328,820274478,799842489,1818125076,1602900348,1394645630,1345183081,113017778,2123377302,362832004,641169797,1275690921,1860603506,1099810073,136806408,299522788,124941189,398562241,548450702,1376540255,56110156,222103037,192539079,138829708,1426071871,1905008476,801761012,666203883,57426299,1704431243,1139243676,1498041756,944927696,316986723,881167731,231361275,2124775320,1696647945,555782988,1225604077,520873929,185770472,1745411809,1817286474,845666949,1061286008,238735007,1486081498]
[null,null,null,3068,522647763,1262017255,2039659361,404469298,265287882,1550300703,1957325655,937143273,686360948,255708150,2043006188,1647988918,548405996,969907350,240968898,274497124,1154556807,234961916,1056937224,23430600,1731068811,1191736924,544369805,1899941269,1581146306,896731129,590728139,1414155670,81102083,1714207104,1398424266,1955083911,1714197224,1138320138,2109397890,1400862866,1043112782,1767877506,1331869675,899551468,1309016440,188035970,16573659,154886383,719938850,1160280911,1028291617,510300616,1730710093,457924385,7667257,55080809,711819687,1889630247,45011348,2113036017,879963681,536737476,679501537,761983337,1072915697,1111824611,1800438152,1961165211,1594570476,1179544865,707094951,1533594951,1444418090,1836716802,2101455615,1876502530,1578106480,1348613120,2076134096,473009876,306978902,775203285,2119204416,1763104799]
[null,null,null,3098,203680238,1279059254,874221278,264980556,750546676,1423029526,1911504457,1552069062,941920254,1374503396,132353662,713700301,325697771,240795869,287246027,667792224,1908551552,748479143,1764611621,191752977,728951505,1103026382,976826156,1837390485,1137428909,1385592963,1889692440,1910114475,320263750,1208701777,1613367555,1147846046,1255187952,1349319644,1145518544,1972458991,809350556,395112477,1404645608,130065258,2088163566,328358266,284328090,1595086939,1414771941,311283701,658499371,21398677,1862488390,1082844874,107228201,343657617,918980542,1639760221,684196845,11166478,1029518503,322711281,509245999,564014117,1517259169,1838088341,1159298032,1621518679,1159059020,764865157,1065798962,1576542998,1513456094,631747398,34811,1476356546,422878123,666239906,598888001,709471988,885812866,1426978603,1308530441,1125189895]
[null,null,null,3157,1891815073,45674198,766440415,145057851,1818034478,1137481500,678280572,1726221441,1983892021,673161689,1550320156,488897984,459642335,815979868,2128982630,434059596,1603642825,768903761,1818162762,1598671515,810816483,1070156687,1117810910,2010636784,2095763362,838387210,1828757541,1370037430,42000325,1099202069,574627517,1425860461,1260313746,432582824,321401746,315487046,873883500,664957148,743171137,2059361854,1948198997,1034371515,990184610,343194166,877817275,312946436,300114511,402666498,1361656787,243049504,1443849592,1979146631,1315745148,647084533,1391178386,1410811661,1121852418,1288395228,1952553947,1780640934,1618736977,1595310482,1006928878,282513678,74818671,218462971,387652714,1705108338,1767411530,1806748235,736995848,2125086882,185697855,174488013,1310653292,120265657,1969091320,229065589,1405224907,1918680044]
[null,null,null,3187,1586612631,1184423730,1596125624,703139050,1099663494,272065165,1288469556,1728815453,388457530,308734150,758766877,1164423671,1561433590,725344750,465803702,1063631275,815106447,1893124350,778640849,524503542,278856145,1333325686,640607631,1835213918,1655016804,1756153856,929010288,1453502847,1763165904,944273246,2136857194,1102327747,868372403,1956403261,1488196363,491485635,588618300,1177542873,1160475230,1184788293,1683943103,649716074,1684470621,54420429,2123441321,975344847,2063273406,1678857893,1049046542,1511292765,917066279,930233243,159106443,827628820,1198260461,1719304574,713255984,897810227,2066320310,1649797686,1645349666,1404939195,910675926,1745264290,1536556522,184343515,1479011760,932501900,118394628,2029119970,206349259,933234590,436544510,1133681925,563922344,2142467170,132627354,57650752,77265133,1520105980]
[null,null,null,3246,1797503274,1986886064,1665993598,1881771639,1704328010,1993102162,462798506,140602131,1322745681,1472065835,112333758,1252039761,1078444136,1248948605,1683103652,1716793673,1674539312,1952302929,595741537,1090921801,1183755639,2010089045,520714641,1328842553,786896058,598058584,1698153898,2079380160,487930367,53146183,542559780,1432408456,1776736850,2095116223,463284088,524431644,1966344408,137961909,127978415,669409981,346933693,87745992,1274509686,280054885,1488061018,1536309533,866971143,1138880554,2077625359,818695093,1239820266,915338646,865104502,1733492745,1698593433,1113591814,620707822,405597020,1400360321,419633280,1495508286,880816528,1121250684,2056473468,379202561,1049972173,887222364,759040367,2095845694,117651417,726277549,875523059,266777128,1183860369,724411868,113020267,933451556,2004775683,1488244334,1349233166]
[null,null,null,3279,14857343,942386861,363281446,977769430,1296986661,1527839128,1219298064,1695694666,1180562524,473064593,1815291905,1200601383,955396641,1465292347,1082671927,581193096,384658363,1389276063,867818530,449397456,996803328,262755856,599134875,1632256001,407218904,319505796,420195079,2119176791,583738147,1948246862,981647108,1521733462,1572100623,1178218307,1298029791,1880901738,787348753,1161144870,1312394064,1858040989,81463040,1947053577,396700358,1087482837,194179780,716650472,417413546,887100667,1730191564,1277695427,148401513,187371953,456064445,947360933,1557374805,698880141,163973532,325073983,1570699778,76015990,80177176,858446347,716578621,1374081968,1277488953,1706366503,1365188098,1688445659,1694655514,1203487142,57355310,543264726,2101727336,295659503,350402217,360114415,228294420,1816395083,310609857,1293121998]
[null,null,null,3316,170509398,1968910871,933288242,1873348644,1539850224,1802907139,1317083168,938679027,1172190936,1060301197,1174080415,1694655691,1832395185,2008409655,2109933525,1886945756,1791974988,2029414167,594388496,1478490773,1911874883,257091617,1042754479,749385357,1135369163,1999993453,1865201370,1656076413,1878806132,153387792,640391529,1407811272,523603196,1229511403,1675685096,813754679,1950786429,821983355,1958767539,1986019538,37993249,2108880053,141794822,452284179,964006652,1983508737,723692705,140553515,1813017395,1737556276,1444850013,115838285,1691489931,1789317110,1044504265,495256471,1219224676,187938222,2075532483,821732285,1947963906,23593261,913279466,263297660,61727035,157496204,311009238,1377716272,1671434456,1657247263,725478614,152302459,26578060,666387934,1280782308,587534290,96030575,370349181,257678562,1001679889]
[null,null,null,3368,1391856116,1577512116,1563009546,1059304010,223859898,1915687719,1106588691,1779388052,518565025,72869028,803242521,2036636865,2060293423,1882129415,910972021,80997434,1831768540,1934615432,1502309836,143241528,496112597,1443176655,801418306,1160756384,1697204723,70031523,1950927717,2039368000,1563900152,321720662,98834825,1103264174,471138893,154339625,1938970481,343663650,1644673412,950192008,1379360132,1789897908,1364996532,988871349,195668124,1719285167,1969015728,414311044,633150941,1140227353,1883931193,1084882062,1357696749,214906559,2059967288,1720935728,285077018,2003386235,588707409,77048747,71475267,1309917798,1001137259,7048057,1368400515,541086515,1910053988,1398741550,1253798420,1024870555,694515369,1317043678,1533574271,882601080,2037994357,1775992115,181808642,385079601,2056240317,1323541590,312432242,1199233125]
[null,null,null,3401,970519256,903974835,168346750,1580094426,1034937202,1378872369,1918994507,1795079290,1617821491,460697562,1590104413,1957803305,1018254276,1870303516,454112083,1637922217,2074448588,282291993,1976563025,1206316525,419051149,381783047,738186285,937935568,1669488014,1495125583,532796090,1905753811,1061565361,1934845753,196556526,527220071,176946730,622250763,670264988,562292748,596331749,464658009,147511938,1433760070,2057574588,693961135,31801538,787643728,6437004,1103443218,1920882724,1354636917,910415965,123221569,1615519916,1710989955,2014315584,39094066,509878691,551825355,582623222,1452632901,540702660,1472584612,1787390511,1345654919,920979855,2040921586,839449086,1974575688,1645572926,1605199798,1705543223,731371350,766699648,1024572092,981868493,446740724,1062770201,311350422,1383878430,82814819,484687738,450344465]
[null,null,null,3421,1801135140,767329816,1010273243,1610759248,906309017,2087412802,2059201100,345282317,1011216153,699091184,1991859764,191587088,1251358229,1682816410,1059752232,1345602393,160672541,239560079,1304603862,887638655,628048661,907587808,162438678,1653956441,1478020982,1303866466,1598456712,1613942709,1045013715,987525705,1071839133,899274328,1846471157,295570759,1304008669,1153242387,1477566687,855154838,957200505,958584225,2009884388,1194489279,2128117741,994900241,450833973,1975679166,2076313431,1464402023,1730303523,1630795959,1982423191,954570921,254277676,903271374,990064853,1121978999,1546515868,735603799,318947955,1945617494,25676779,757778560,1969214201,2093854905,363436995,174454201,1891577234,1282181302,863739212,1002195771,1606667183,681856918,609995261,265201760,1119253551,1660537905,898483945,146845790,100901385,264837356]
[null,null,null,3451,509930217,1920487742,399922424,1781719370,366029049,1655669585,1443401757,48592589,821377914,1518126912,2087917923,1510694925,488735936,1477888154,1682896555,1813370388,1068676311,1091778644,1407456211,1136301460,528968704,351520820,2058467220,300103406,1370981155,2038284457,1171096127,1306407750,830186479,400287775,1587721547,1403600767,1571664938,123962169,750828534,81234843,62285168,1950537485,879321469,585210359,1623720434,1836667759,504295319,1305535785,2079385159,111790563,984254583,1221449892,1408418274,1730440988,1615541645,2044811870,1886422177,1496346037,203697459,979501545,435059261,621157709,2092828799,855012325,968234645,1875765303,620596951,1091413217,178810205,1966575635,1832976855,1471998784,725878206,428508876,1537228393,1808714885,1215502188,492819676,1022377480,1406945480,824187137,314466336,1441439280,1985665303]
[null,null,null,3510,610805312,762887590,779811562,1638511538,1412556065,2127550874,2140115254,184562312,1351376726,55831929,1349972758,86870843,904477999,30854889,2039068644,704444726,1534383216,1078170045,341698081,1537179905,400051017,1047757837,1465975014,786396541,821129447,1377621453,39408309,1403050423,1162621871,2049447422,1402155856,1305570041,1219761630,131446292,1178617830,819496275,1611826782,663775907,124050353,52001577,1183509086,116781457,315490160,109042201,594149753,825409440,1847668928,28337359,1855554678,707658759,572153378,118946564,26552750,408699045,1852153620,1684549925,634617918,1069124554,2069749180,1594629369,1401497533,2030593489,1262103685,1793706879,1269398565,445867963,296548554,32677514,2142771937,1885719108,1065976670,1640025952,1866932410,1609191990,1255176838,538550586,376213028,1801699707,1665576565,2081910720]
[null,null,null,3540,1593698013,622875430,1298845484,1690732347,410646815,1103300548,1677388776,1863683449,1589297104,174259954,935364749,938586068,2145245899,416241315,348683321,97240932,550962116,891297273,1962914117,2047592746,2094405926,23468745,118312622,1336056265,473869846,1619797881,726131992,1887986517,1286275780,623105383,1694435590,1172777270,1929949952,110159715,1771737743,2032961974,1590726367,1730737698,1262911082,929554738,2128180996,191000685,1774453188,967011821,1864254030,173221207,1560161603,1165360745,927360654,1699470560,928837228,349091908,1783978556,741961333,956065528,919265606,1255272032,1137137213,32255953,1335151439,1315277417,2092989482,592009253,560611291,1611217018,368415681,764915475,1296748537,113786432,1341697107,685394785,223089139,337970561,2137345149,272311422,1935921104,1862153567,1499755907,969857294,1693171263]
[null,null,null,3573,661849871,763449417,1927612004,1783533958,885873627,108797069,1141346939,1045093228,648155518,1860268013,786152672,1924971586,1214810427,1283479460,1229212728,142094344,1197867761,1605411830,34810848,337476500,1412052680,812498791,1489623886,1689161999,1973611881,617756027,2126483604,882012829,180636179,1946305718,134785922,1382367669,900073286,1389615970,1129011590,95964056,204982197,1391611955,1510374206,777902654,774357014,76768886,1751015546,1634488792,79573475,776607100,1908513405,1250055513,821755206,972511022,1229909971,2110990640,1495316054,1673033422,2144873527,717529314,660356308,313742315,1800136456,248927990,526759248,2084669316,601132478,1162444095,713072621,1815706435,854580256,1029881314,1974583054,1017015121,564646950,1460094531,1365741289,92771410,467845837,964572136,182852688,704874974,134567261,1908302750]
[null,null,null,3639,1568656129,825541770,1810254371,693671428,1013941789,1956757077,1729536929,171422226,1666809829,2098746626,1385734278,2001877289,1558079352,1952382595,436023447,690411079,422981579,228621536,476701828,1776915903,1028976475,962030919,594683035,752234476,1568017312,537373516,1061491479,843580832,1421364731,215975951,1163851822,716656810,2020562524,1715352007,1485179086,1594382167,781333199,398126135,740302011,241009387,1736882368,881456784,965640201,1827043707,299708266,679890488,2102184779,1689717579,1611079405,1908225622,1740325436,1384388117,179648314,474664996,747959613,1563406003,96640038,2010612937,1843551682,1424076169,915542194,1443668741,527041306,191706889,1296209297,1402064269,43802506,763804527,1695273718,573398500,1988583972,2044049705,1192239981,14557920,439371321,594755785,2128430414,1490274740,1275252323,501869009]
[null,null,null,3662,1275107912,417725595,439238805,371662231,213592461,1813896570,1234603436,683928368,39412443,404234006,323829286,677314561,243922794,838131902,869994559,1672148830,568134229,1156818559,325460369,530699490,918720086,952360937,693729948,1233030149,381979310,777192588,900533769,1707368737,690297056,88575337,1085543585,403923985,79112939,3618364,513348301,751930688,1497826091,1718405214,1867232024,1929439718,2122065421,277719093,569921470,332468742,2083735156,1021531859,1868182076,491125647,777740559,375939027,1505417157,946599149,1015808899,1014549331,386951772,824728804,2044394010,1101464736,1150010647,1158114092,1482559584,1710191821,715755741,1785413379,1149367864,718586583,2077710436,1552613331,912814369,549176978,816380977,200266664,2044692104,886123295,719111444,1675032562,1992002840,518801358,1784064194,702948162]
[null,null,null,3695,46104251,1621999928,427237133,102228898,907547103,1099200861,1584398352,145804693,759468290,660903822,361371101,1668573462,1737929209,370630605,455515267,1963574596,878539154,1734087196,1502137076,359562620,38402117,2076334192,858103292,1657522760,1108094387,1176557361,248092362,678992159,1617481941,2050348493,601001173,522607611,1276096047,1574786592,254387754,942546402,1271761237,2019493633,715396199,659532223,180388819,1589765210,1989882779,1136379967,1759381427,1055243467,575393773,1926922072,1914631363,1210423068,471327,1443101550,2049751989,1558931707,1917083498,793887051,1084944052,1033456068,1122483514,1465457115,1587976107,1245455314,1116914795,1093863848,1673672630,1699106225,813983942,1241428146,1834128211,1556490941,2012152970,1360465368,1301756027,867863500,1502878473,992139651,945574885,554297909,674084008,1205954970]
[null,null,null,3744,41376845,1752106344,931538997,980166166,564424881,468711043,1505815572,1202252596,738826229,1384448728,1422326235,546743060,250128221,1211103726,1289306019,563947399,1384908015,826994163,1471711555,1922796471,995095644,1571371387,17235420,435009613,1120776568,482565633,1460997319,2103463773,1954087263,652969171,1816728909,1095081802,1791719858,1181407314,1099339131,1068680786,1644302254,1427764982,1071732815,376470489,1723404640,1995166526,1467125569,1446227941,120885830,1152616337,193545155,1589109494,512596745,542229186,1018195123,1076378727,547492628,1901167842,366348881,1405750127,183058686,974085290,30972087,66137891,509775922,1501364209,124387498,1224672203,1856971050,938834060,1447291103,1790756790,1638898782,327328494,1945276196,1106774348,1926941566,676811688,2070546618,602185013,937150578,1600298839,629578309,1985592649]
[null,null,null,3784,769456555,1917851906,776042527,1971694493,2077774108,1575213984,1227689047,1775553992,1809018047,1378760876,625270515,1336602212,716729304,752178685,356595372,794296080,1381802270,1607489585,986520994,1013800247,1353456121,1641927327,1844184850,1732195748,1054168923,1667996946,1041548545,147908149,1234931769,113547993,2084223796,1739739846,1556771806,1946617256,322063533,8562394,918284945,1491304987,452764472,1664175739,1872240272,766389728,2133603606,1979588887,1355354887,562825783,1805144370,349925516,326592189,2140555240,1755461922,1165638020,1306357898,1806097091,1091105294,1625587315,1439647734,71012010,1679014624,1970492007,1594891732,1815674439,1069465760,1413987465,199982958,1006033650,1473977129,1616602150,1759816954,225639784,315191947,1854919292,756733287,1766657794,1591820931,1730314902,422777568,1183708662,1505414278,204824890]
[null,null,null,3833,30532362,696542135,1825387729,2051438485,916666544,1735306530,1682597435,1076631137,2019433129,2012521949,359514678,1334118256,865879049,1204329382,1268567643,1716616582,1886388823,986894537,1694493055,433804915,33660462,156801161,869202346,1150237756,2003965772,1463734542,1751695513,189043362,331250720,692796081,158774018,2109281694,1729134718,1872897318,296397182,1178964141,698066694,521080753,1958229224,725146559,843791736,110439364,418737235,815323369,490235975,745256806,1903106727,1339796178,1540622577,2080193829,1065215176,1158260276,2006360392,1923962816,1948900054,309339408,1531927298,1010827013,652837373,1075232034,239728364,535759160,1325040364,59459769,1003401037,441272129,158883824,1351956628,783971388,581263886,1578840710,429248479,1873919989,1540186726,1139809535,811429834,327956050,281595458,375815254,123151024]
[null,null,null,3873,791939136,1803897009,1128737821,1995005337,1921992191,1687434391,1839587172,1436437519,561673083,184639354,1465132421,2094183502,439904732,251976972,1814812543,1284820937,1271002122,1509937929,1526901730,83383023,207581688,1962705639,452424597,2001990607,2117364974,931499718,1766673553,768634099,1676103775,286573013,733055631,1074656497,1226248233,354910673,177990936,1789602129,354532089,160981850,41251910,1166943119,67021418,2015006351,1042845165,714592360,480143478,432370367,1015881930,671461784,834518453,555594290,525024139,1662750451,98721851,540862837,1401445090,1213350253,387776044,700438497,1756054030,1670855610,1369016605,67484099,1601185056,2023046981,1817614635,1350586255,1003902054,379410480,234284256,1126824788,1761267298,723447136,1634354184,1498525921,1110612073,2132751329,253744338,2075666111,385514867,1172816427]
[null,null,null,3906,1174463853,1305624858,305007114,1828992444,1009127754,218348158,1371365602,672498619,926219900,1431555201,2144807148,1025338368,1857310059,496494493,1180480526,2077236517,981993494,1193615977,361723811,1607797163,61011513,1232036291,1080889275,870806796,1213632625,1151353440,64300761,6820699,693356601,2073777253,101368829,1499643729,275392637,466169509,815561838,1383021042,931549620,652971005,713890607,1061655033,1172600037,557443606,430677538,1759205839,2021330097,562658979,1842666417,671224179,1082561913,1739933924,2033828230,1385822794,1075306644,2073521765,68153546,800378820,300244871,1069790196,1446987768,1073466050,1152467746,1320886085,261160149,1524051074,1481277302,27299651,991424636,1310099508,1889863387,505376079,606105688,179405099,2009571605,1861250498,333833261,730715835,367577603,1226502309,1874188544,1898280762]
[null,null,null,3938,1040020913,300180773,589089266,694924441,808206064,2096285703,508475240,1133780606,400531980,331011711,429170464,1263319571,1855572406,1845569233,698676802,813325264,1226787422,1870060333,440542973,495420757,218164705,1678293836,33812234,55662693,960048864,49695966,2045854205,1853396193,1473489567,676379091,838497063,340612634,2010626163,1386654695,1487458558,525555465,1482437887,533859371,2045089121,1816163475,610462268,299127969,610810594,1926127767,887282642,600130243,208003404,1913674406,632463760,1764550952,1084598657,1121618412,723505798,1290314754,785305586,1269551154,68894216,172275457,849483585,28530534,2072354398,384628082,2031858915,950182243,1661328010,615453408,1014011522,1081698890,1796944195,739283911,1346767237,1471419651,970875223,1144561180,1828931275,1132409147,692725736,315223817,355181895,1604399002]
[null,null,null,3995,927731645,1853921344,1130611923,939527392,536276638,1769568245,1194287938,449579508,771233922,2019453771,789275221,18418246,122099861,313608478,1008437903,1328813469,1824411835,1863491452,874898440,536708524,2040441370,1043771914,617266797,27743356,1848187439,2092849828,970437697,525239448,667760675,290281727,1364478632,161119182,220725454,1813707552,986395159,761408223,1924507938,170359162,757658825,2086075161,809043077,1563190000,2059289081,1752078846,518872324,1977822851,1294706386,2060825254,2028105215,1113257908,486199704,177770905,1366572233,307582565,1219462441,787450755,349649359,474339783,1739554499,1843398477,1007565537,2051015904,343021164,1932850029,2016497764,975154574,1408172158,1038013564,1944492426,252442311,690221563,516388834,1186349136,974918036,691420659,892636424,340245861,282271126,1672389818,1906305306]
[null,null,null,4027,118296181,1204046690,957361908,1288357651,1312798976,787584027,1839403330,1440997481,1373832036,20326466,992485815,1830549017,900619057,485415471,857090233,2099596888,1363149448,2061831635,60873815,1717602335,330728296,1079643973,2074200734,342243008,2014014481,300417011,2132592381,1318824713,1576983179,828980236,993962115,719874099,1877847244,1546878563,216071833,1756207019,191546375,2038368430,566593672,421084640,1684464529,1982403074,731002321,1905442274,356135836,1560435918,1970699471,315123515,776718876,446650084,884895271,5575986,1647951067,148354759,98937302,1130228918,307078751,1000765823,649448774,1733269556,1216768935,749503233,42758826,1926453213,1572859673,1007910069,303873119,1918118616,1494194978,1464110327,376966513,1076254958,1387586133,579813006,1785068799,1997998757,1453435825,235206728,962111699,886833792]
[null,null,null,4045,1693960167,366072228,858809425,1460842764,1112368119,947947773,87676363,1948859992,934386174,494000860,1111386304,2130835618,356396029,1082835176,32756193,150401332,396669768,777733590,1456617086,2141789316,1939738472,1646802564,1392684743,1906949336,627394131,1229938459,654370439,636519951,1552317455,770961703,1794428683,749743582,1767521311,1118319137,547537328,1121744937,2080846211,1336646651,2030969839,1336802914,634375298,1393803854,229651116,1664157095,767597035,2129590049,319913950,980928530,1225591247,1948043084,1466422504,1090734565,1006804824,619531030,926047728,1917228735,233795254,1148532380,1418871523,1123133920,1255371035,1632555007,83734235,1096775994,1329457030,721192241,514133571,1767471939,341930434,1761208024,348878178,660881986,1782712809,2024406350,1772262840,1753000275,1768210140,1278132772,63939211,2095381354]
[null,null,null,4078,1370178277,2131112462,720568919,903414020,784302855,1767905814,800797173,1186862703,687018803,1507611990,1974066106,829879636,588745985,626600559,501842295,650139243,379984796,551059163,1279577467,581697888,656923781,1169883476,60345093,1250061159,208775976,384841574,1921059491,1520283076,1361837189,269646692,1537457439,1869172296,1485720395,1991617764,1384626758,2144617347,615669470,692654258,1274756547,1496362839,113943369,750546991,1413933788,979558439,1355570161,523283821,907207333,718155934,803046499,1677070814,1684648524,10011562,877387413,1422102758,1116298151,860817922,1978587705,247795092,1286402217,333173994,964874583,1457542602,975646909,962987392,702582020,1163194820,2010285257,1215664794,256098190,1756488798,1129047252,859189423,1102969081,490746848,494243339,831682880,1361161140,967939485,104329497,2126796097]
[null,null,null,4156,1598053796,1392813534,1658123887,1325615483,912075252,1793725524,1855889888,1629419826,1755109167,920930332,48576958,1893112811,1139103247,1864761561,714084846,1868115536,469530622,2116969263,1899892306,1481505830,54992639,598970789,2082148228,1461159398,54894149,579593341,696999315,2054445779,1383705498,1374435592,72265598,2036155282,1908679179,185576783,1570723657,927235598,1533663166,1144950553,1404873356,589325530,1651379674,1075670063,74158641,665541053,1778401856,1834773225,1345300402,979394660,1646614668,1746097295,1139645482,1342178075,1672856383,1182627274,1186732023,472266766,357884342,968310029,2091935610,2096677454,574779207,863506001,823394935,535335149,826773789,533645460,218208517,1456270105,1532650463,1808536939,2065606887,1750195669,813782889,658993971,635683610,1779677764,1240632498,900098364,1599464675,269136515]
[null,null,null,4167,538358325,1162449899,1983953212,2035440070,1269915804,174651764,495476848,602835029,942848140,548970893,529230592,2074721118,423345352,1634558145,681230731,1593309243,2133941669,2082688448,1337630180,1793931256,367072273,547092513,2035472925,491651103,1312319023,9423234,263020967,913510070,496924331,1769551905,268542577,457004514,1078982348,44893904,554835147,1638820145,2032155181,876251267,1511983151,1768201088,1484973252,100120188,1940459031,1981186411,1693731983,335263525,1160686592,930971131,68100691,860843099,283520805,260799534,176909067,1593887456,1847335898,1259285741,1347132514,965957818,379862614,1570301951,89714985,1051342079,2126067072,1333564283,1781940763,1588271940,45520165,2030468822,1398664563,558974866,1618935694,1399838853,1521973845,712083561,1060312607,1083221866,388363927,2111656444,683806807,1408863687]
[null,null,null,4200,815378672,1156721601,1066300063,939593513,767675282,640547004,293032033,1637093089,1493598995,900349542,1484436418,255408201,1357474243,170126554,1665866309,1255502474,1559511719,1483087239,995044309,19941188,1298299140,995752635,1682446700,725146537,1505715609,2063949785,1789125240,1096805580,25201712,172585776,1303752144,1572650172,1201172780,1929121026,89322197,1437661180,671729032,1959815282,106118330,1038319640,1894077559,2064756941,1245532847,221151062,1604571564,341419898,1341201880,682329233,1220113765,1655277257,1850525235,1869155221,1297026305,594444067,719216855,1862703706,755758994,946184189,828853758,1053285508,111810618,1120987146,585439764,351234361,1562886400,1213302143,686184208,1132345842,1634417228,503014222,1940432214,894384412,1862839196,1888318858,579710742,913412370,1306911400,126451113,1630242745,463205933]
[null,null,null,4261,1040876482,1371940152,809882,18529769,903651962,2012723431,1993077035,2020073470,763671716,1855655857,1133426364,1848574784,213886471,312095963,131087198,1996396725,481679105,151500376,505494659,1954251532,2018040797,814486688,795587990,755094782,1493566796,1073374885,273924497,1852527130,136903072,1571490520,442697873,1878330631,1107826396,638559821,393788617,2033570673,1814577724,1070642777,273473045,1471705842,744731940,601576877,1051547631,1562797156,1397344308,1561022851,1704996908,42371661,732385224,1085094069,1903343989,576716519,846128160,2121567255,557223064,642787115,1696980373,2014641666,1892535431,1449377703,271406657,1234832979,920922161,1177598015,1497556777,1648106503,2061630990,673339781,211963658,1690153571,359004176,476816212,1889558480,426591934,1682243059,1090070066,2087415106,90615329,1136990649,985170588]
[null,null,null,4289,{"$f":"MOD(ROUND(Lehmer_Constant*E4438,0),2^31-1)","v":211681539},{"$f":"MOD(ROUND(Lehmer_Constant*F4438,0),2^31-1)","v":830644400},{"$f":"MOD(ROUND(Lehmer_Constant*G4438,0),2^31-1)","v":1078350364},{"$f":"MOD(ROUND(Lehmer_Constant*H4438,0),2^31-1)","v":425231191},{"$f":"MOD(ROUND(Lehmer_Constant*I4438,0),2^31-1)","v":703753886},{"$f":"MOD(ROUND(Lehmer_Constant*J4438,0),2^31-1)","v":1848499840},{"$f":"MOD(ROUND(Lehmer_Constant*K4438,0),2^31-1)","v":1791624233},{"$f":"MOD(ROUND(Lehmer_Constant*L4438,0),2^31-1)","v":567996333},{"$f":"MOD(ROUND(Lehmer_Constant*M4438,0),2^31-1)","v":1157248519},{"$f":"MOD(ROUND(Lehmer_Constant*N4438,0),2^31-1)","v":2124507650},{"$f":"MOD(ROUND(Lehmer_Constant*O4438,0),2^31-1)","v":188126830},{"$f":"MOD(ROUND(Lehmer_Constant*P4438,0),2^31-1)","v":17660800},{"$f":"MOD(ROUND(Lehmer_Constant*Q4438,0),2^31-1)","v":252909432},{"$f":"MOD(ROUND(Lehmer_Constant*R4438,0),2^31-1)","v":1784371692},{"$f":"MOD(ROUND(Lehmer_Constant*S4438,0),2^31-1)","v":427402508},{"$f":"MOD(ROUND(Lehmer_Constant*T4438,0),2^31-1)","v":1769417389},{"$f":"MOD(ROUND(Lehmer_Constant*U4438,0),2^31-1)","v":1262159169},{"$f":"MOD(ROUND(Lehmer_Constant*V4438,0),2^31-1)","v":1016492892},{"$f":"MOD(ROUND(Lehmer_Constant*W4438,0),2^31-1)","v":843603021},{"$f":"MOD(ROUND(Lehmer_Constant*X4438,0),2^31-1)","v":1775991023},{"$f":"MOD(ROUND(Lehmer_Constant*Y4438,0),2^31-1)","v":1215499569},{"$f":"MOD(ROUND(Lehmer_Constant*Z4438,0),2^31-1)","v":323017538},{"$f":"MOD(ROUND(Lehmer_Constant*AA4438,0),2^31-1)","v":1162615166},{"$f":"MOD(ROUND(Lehmer_Constant*AB4438,0),2^31-1)","v":1629489946},{"$f":"MOD(ROUND(Lehmer_Constant*AC4438,0),2^31-1)","v":71239433},{"$f":"MOD(ROUND(Lehmer_Constant*AD4438,0),2^31-1)","v":886438833},{"$f":"MOD(ROUND(Lehmer_Constant*AE4438,0),2^31-1)","v":620452410},{"$f":"MOD(ROUND(Lehmer_Constant*AF4438,0),2^31-1)","v":1795025566},{"$f":"MOD(ROUND(Lehmer_Constant*AG4438,0),2^31-1)","v":980733166},{"$f":"MOD(ROUND(Lehmer_Constant*AH4438,0),2^31-1)","v":1371965657},{"$f":"MOD(ROUND(Lehmer_Constant*AI4438,0),2^31-1)","v":150606950},{"$f":"MOD(ROUND(Lehmer_Constant*AJ4438,0),2^31-1)","v":2142595527},{"$f":"MOD(ROUND(Lehmer_Constant*AK4438,0),2^31-1)","v":1423433293},{"$f":"MOD(ROUND(Lehmer_Constant*AL4438,0),2^31-1)","v":1419502453},{"$f":"MOD(ROUND(Lehmer_Constant*AM4438,0),2^31-1)","v":1414067651},{"$f":"MOD(ROUND(Lehmer_Constant*AN4438,0),2^31-1)","v":1184209110},{"$f":"MOD(ROUND(Lehmer_Constant*AO4438,0),2^31-1)","v":2066732056},{"$f":"MOD(ROUND(Lehmer_Constant*AP4438,0),2^31-1)","v":729694351},{"$f":"MOD(ROUND(Lehmer_Constant*AQ4438,0),2^31-1)","v":405272830},{"$f":"MOD(ROUND(Lehmer_Constant*AR4438,0),2^31-1)","v":603524347},{"$f":"MOD(ROUND(Lehmer_Constant*AS4438,0),2^31-1)","v":1129446175},{"$f":"MOD(ROUND(Lehmer_Constant*AT4438,0),2^31-1)","v":2034159139},{"$f":"MOD(ROUND(Lehmer_Constant*AU4438,0),2^31-1)","v":1790940389},{"$f":"MOD(ROUND(Lehmer_Constant*AV4438,0),2^31-1)","v":843718749},{"$f":"MOD(ROUND(Lehmer_Constant*AW4438,0),2^31-1)","v":1277162812},{"$f":"MOD(ROUND(Lehmer_Constant*AX4438,0),2^31-1)","v":359117006},{"$f":"MOD(ROUND(Lehmer_Constant*AY4438,0),2^31-1)","v":491165520},{"$f":"MOD(ROUND(Lehmer_Constant*AZ4438,0),2^31-1)","v":1446641424},{"$f":"MOD(ROUND(Lehmer_Constant*BA4438,0),2^31-1)","v":1114039617},{"$f":"MOD(ROUND(Lehmer_Constant*BB4438,0),2^31-1)","v":1952253936},{"$f":"MOD(ROUND(Lehmer_Constant*BC4438,0),2^31-1)","v":1008272952},{"$f":"MOD(ROUND(Lehmer_Constant*BD4438,0),2^31-1)","v":1156029083},{"$f":"MOD(ROUND(Lehmer_Constant*BE4438,0),2^31-1)","v":1108451344},{"$f":"MOD(ROUND(Lehmer_Constant*BF4438,0),2^31-1)","v":1695340479},{"$f":"MOD(ROUND(Lehmer_Constant*BG4438,0),2^31-1)","v":2047537469},{"$f":"MOD(ROUND(Lehmer_Constant*BH4438,0),2^31-1)","v":840872418},{"$f":"MOD(ROUND(Lehmer_Constant*BI4438,0),2^31-1)","v":1493472862},{"$f":"MOD(ROUND(Lehmer_Constant*BJ4438,0),2^31-1)","v":438405306},{"$f":"MOD(ROUND(Lehmer_Constant*BK4438,0),2^31-1)","v":1185064794},{"$f":"MOD(ROUND(Lehmer_Constant*BL4438,0),2^31-1)","v":1533079794},{"$f":"MOD(ROUND(Lehmer_Constant*BM4438,0),2^31-1)","v":960140135},{"$f":"MOD(ROUND(Lehmer_Constant*BN4438,0),2^31-1)","v":1838711153},{"$f":"MOD(ROUND(Lehmer_Constant*BO4438,0),2^31-1)","v":887005142},{"$f":"MOD(ROUND(Lehmer_Constant*BP4438,0),2^31-1)","v":841196711},{"$f":"MOD(ROUND(Lehmer_Constant*BQ4438,0),2^31-1)","v":460269222},{"$f":"MOD(ROUND(Lehmer_Constant*BR4438,0),2^31-1)","v":51062429},{"$f":"MOD(ROUND(Lehmer_Constant*BS4438,0),2^31-1)","v":575344511},{"$f":"MOD(ROUND(Lehmer_Constant*BT4438,0),2^31-1)","v":2135881298},{"$f":"MOD(ROUND(Lehmer_Constant*BU4438,0),2^31-1)","v":1950684542},{"$f":"MOD(ROUND(Lehmer_Constant*BV4438,0),2^31-1)","v":28067225},{"$f":"MOD(ROUND(Lehmer_Constant*BW4438,0),2^31-1)","v":1468063341},{"$f":"MOD(ROUND(Lehmer_Constant*BX4438,0),2^31-1)","v":2066855376},{"$f":"MOD(ROUND(Lehmer_Constant*BY4438,0),2^31-1)","v":611576356},{"$f":"MOD(ROUND(Lehmer_Constant*BZ4438,0),2^31-1)","v":696197254},{"$f":"MOD(ROUND(Lehmer_Constant*CA4438,0),2^31-1)","v":1871438505},{"$f":"MOD(ROUND(Lehmer_Constant*CB4438,0),2^31-1)","v":718058675},{"$f":"MOD(ROUND(Lehmer_Constant*CC4438,0),2^31-1)","v":741306076},{"$f":"MOD(ROUND(Lehmer_Constant*CD4438,0),2^31-1)","v":17735785},{"$f":"MOD(ROUND(Lehmer_Constant*CE4438,0),2^31-1)","v":1053263313},{"$f":"MOD(ROUND(Lehmer_Constant*CF4438,0),2^31-1)","v":718612163}]
[null,null,null,4350,585883355,147773244,1926180089,2123881709,407605141,1322213049,1901429278,71013137,1837359530,974567336,796418613,1940429512,781518196,1076043016,1521802835,400654187,1390356602,863328136,505383893,1921207934,1917497773,1580101527,277683199,1906339566,1293461742,1622676006,1882408010,229242531,1088599290,1375134892,1354563708,1142747383,1620299300,673114674,1408065298,33189356,166243555,1158451154,564682485,1456619919,948747855,1343621824,588570541,2140739218,1718360,966908924,417761172,148220275,1691561822,1581408598,1592471930,1346305341,1010397739,2031346137,438114260,187916263,657566556,1459659003,566013239,2101188346,894977660,85394104,1850576581,2015881660,112949198,422248866,1090547441,778898110,997376219,211633645,877388784,1852915821,905132393,1457687838,933707026,627307183,1443126518,1274252765,1876674149,2015116337]
[null,null,null,4378,1644348400,872467236,307949957,39362468,688320630,1296740635,1446379678,975195176,153965942,785101635,1200294498,1431398769,914761981,63947732,1816745,1705146167,681902993,336261410,1218123833,226503819,2021938223,1334813772,34966377,1307264963,463723454,1226970884,1194732167,377678897,317300224,1843486838,937646623,809377198,1964186252,83021124,595050334,515622271,844135245,151727439,1564014266,748942964,1215611291,1071553809,711790396,662926225,266235643,1787048462,716816148,739698507,1162458138,2127824002,1663969209,234457741,1060004271,1778374758,319771064,989098362,1391979667,2025386219,1743169196,1896787821,78134653,136985300,1051462608,765962973,1810014733,2077569020,86680621,1740916548,425353124,2002802511,257260724,1702282222,820526489,708482917,1535122798,1558633600,278465233,329262567,889735847,1959310819]
[null,null,null,4411,297266349,167359108,524693820,490681470,1823029053,117000179,394543030,1499486660,543118697,721274797,1838969627,2054314708,1902889017,877016208,483011926,1370402418,1106069995,1083699205,553446659,1529651884,1805677116,980785993,787369441,1872713862,10297511,1489955792,892896616,380797033,92542958,1862796678,1636663737,338284111,1332540587,1215402260,399069051,1014689757,1574687709,2005249690,1558652326,1844324462,1641311222,1500131388,347003919,1461831843,612810169,1862957425,424192874,1861527008,1962053667,339589435,1620624042,1065419171,2051152833,1031802291,588183929,23987838,1266121723,896993942,1912261268,1882726890,1486190038,1976698161,1081060303,445436306,1627971355,1421375337,107428740,968203360,904343590,1416791505,223133894,1124963444,41808250,2145947051,2006384906,166231378,1387353046,574684244,830911472,1056587236]
[null,null,null,4455,1721626475,914448162,665180105,1177155451,2134946672,1164223736,1505744253,1380009586,939195146,1410533727,755066627,56807748,1744607695,248269730,820466819,1511125438,1365099826,740000814,1963972014,188091932,670847832,1600890589,1949587469,844035812,1270817024,1625756834,1221467962,1432033214,967850658,1114871871,1992890203,815663158,1763812771,522776274,66839730,464356350,738490369,106499182,560342683,797887013,1126044012,43297879,895819179,1221981853,766638311,150545510,951124912,1070219694,2114050853,952422938,1112269154,90110070,176016958,1577233685,1019687373,1107232812,421388963,1568772223,1809157618,1057268354,1881092139,1690998066,1368754407,57587263,1869628333,1256929575,226480150,1880482672,2123341966,333290786,1055707155,221121301,1243615011,1884992739,422140069,871117502,859089637,446090666,1344616557,1773268990]
[null,null,null,4500,540283902,2131578191,1527677944,1230888763,1785760154,1123618651,204848080,1801044973,316735322,579955872,1402519012,288690538,2036222609,19127169,1685557883,1880571294,2107243259,221525181,182505194,1767179422,1337036359,1972196137,1404693078,736400416,1674946534,99316006,1246034087,575529529,522542573,379406408,1319936710,950462903,442752316,1478863721,1655311353,143345713,282870793,329977963,677827514,273719001,1316577273,957324649,1232534847,585601662,1893847997,935231279,1111179660,1580312814,230553941,410127937,221979581,2059840674,1381959074,1211067327,151952104,1757792032,2022872879,1609102687,1945410871,1478865663,426641161,281248000,2112003621,666901925,339803533,1042377196,926601315,1291826654,351019998,2012437048,772656397,1065426314,1006354912,1148678866,79616887,1656918857,466243065,1173142610,993172242,1050744820]
[null,null,null,4533,1218971592,58036943,1292640313,1814856653,1272349418,1492780145,513572417,1943267836,469177540,1656729340,1077802234,1731601673,1846517493,75657115,1239320196,2061092900,939886737,658869796,1392056793,1564054078,812855878,1220651241,1706425741,1065873137,1173152407,1310212292,2116880622,1023459144,449620173,1233195476,1150655909,1294267701,684150688,1971167984,1696314748,271271481,611329291,2103664700,1251669545,935701991,1242644917,745566659,1150515099,1508371216,803334178,1387508772,400277058,1229072743,230114562,1112638,98068135,2141833951,480451625,1031165106,784648945,193932289,1666017641,1507939584,2065861011,2020501785,224126021,1846335814,304090829,233414939,404321982,26418091,336111694,1150816029,693016219,974123938,1928291737,1326552172,50510035,1520803526,1604651561,472110034,2102074438,485442525,1548456493,2067852476]
[null,null,null,4584,899780855,773330231,1317355533,675452316,1522870508,1149449029,1238229621,1032799164,1029348270,1134170365,1833298075,1434244439,1746967212,208645056,2119981018,1583647078,1993635086,1204415112,804218618,118960412,1549195952,1856492043,1762717786,1769306517,318643633,1543157886,598190772,76383484,1883156797,682517703,1947729510,1821971120,1302617074,329335674,1969292129,539031607,1818910595,300150186,872367924,1007683711,1167957779,1139904365,1038752221,679139503,233000022,1559154656,53832183,1970290867,994517488,240605471,2124108266,1657988298,2097971224,405669182,359720170,1795192122,595866971,816317580,1567294010,2006999104,783507218,1576655854,940757520,1979877716,44061964,1023255056,500215384,1583001635,1153697443,602179162,397089828,1942296788,1872922253,1587525591,1205746744,1777939717,583131242,2020280940,669959309,1064827869]
[null,null,null,4622,1719765393,878141054,1469338011,847173728,1940647969,731874868,1887023873,1090687706,1637229968,172688411,1067093062,68509466,1771785006,375077333,133300762,1998963341,1456657535,707931003,728282498,1550257040,136641845,947258588,1853834117,2026779639,1832637539,2073186071,823815803,1792463000,1729509802,797923689,469238451,2072655645,671357166,2069239731,584208221,1948151613,964128340,1380757472,95909786,1158481159,1198107195,697805991,1115669054,2132681450,1617054324,1697110912,126885932,432490537,988721315,1691911800,1919937974,35603826,1757648059,473974068,1562288082,1500967287,1509523016,609126748,1707871263,421244689,1364776942,1841597608,132484363,784680379,1270130108,231292984,1001599028,1848853637,1140432930,1251765309,392957277,848487350,1866410346,144944484,878388878,1921558887,1716568044,615516891,183076159,1096747720]
[null,null,null,4633,656034518,1814147950,1679587254,1865549589,743272540,235734014,318975870,1037300729,166759204,115057767,1581796461,1893756643,1350635661,1342994857,2003451807,1817665435,940416334,862535739,834144527,758589020,996164611,1846487377,1122520037,628999457,511306181,1668645705,1676656964,1874686239,855192527,1545999577,1572560689,669470865,1868059794,1785952307,463213670,1998749166,1130412466,167842568,915257577,2142485248,305994276,341725071,1030530309,584924001,334403828,126315793,458687028,2133337613,1261185029,375671384,1039179893,451309225,1192048328,1444527188,711243211,1942009493,760644843,1572192681,1056086459,830906885,555019525,930224742,479567360,1817441690,788247322,1843439874,139447915,1389011134,739075455,1237158862,1572977558,1694383447,1676266065,577099179,1999844430,1348386213,1790294491,1687184453,1543852522,474429256]
[null,null,null,4672,191442083,1859290210,1907731845,2036261034,1500206703,1955917940,1158187057,977760009,1575838824,262817948,1110490141,315550790,96768344,1809879079,22577172,1545107057,1915462519,1098694452,1645155542,1140550698,284986862,148087981,255376651,257356332,386857506,417502913,1394882490,573259091,2121328659,1045221665,1288997630,803864322,1629919161,1346406184,1589033041,150041578,1744812030,1063170581,305741537,1838039810,556329996,1465096413,222894031,981441101,1620923078,229762611,1921577259,2024611187,172940503,1955101396,2061487627,879353186,1053304512,1512842104,1760539443,1254209113,257886324,2078947531,804356531,2047366149,95262859,456838266,786848909,1168683498,1427552487,2128632908,592626350,146557698,1786322856,2007543860,1817489561,1921578725,475632654,1385063761,1026966932,1265308978,436193878,364088079,844688537,2057284698]
[null,null,null,4744,1684206359,63217883,787861031,903648566,720032835,1139306640,1152493884,2045519582,1719139482,585447474,1867044488,431756872,1210030538,1995066377,2068314647,1247023068,1462735270,963941245,1158830781,1315124313,882743064,1251415907,99152370,455798890,911685325,1511135101,247536001,1991243833,2030897411,619415134,427567964,121006492,1745268027,85619851,1897215266,1506671915,656388881,2094232962,716081590,1961682827,1401094576,1578856318,537589369,1659701891,1341376489,180825717,1190974590,1518515195,1661247103,1704086319,1990990284,175984031,1007730548,1199456508,1392773758,120611245,661857336,377459654,1759938673,740048361,1327315440,453781191,1014156672,503667024,1483908156,1956155049,215455301,1472205194,117381007,1614793774,1558269461,1685051859,21337118,54069778,461315606,112459778,135608163,1357627666,1446153225,1671587785]
[null,null,null,4778,517918211,949601969,412172329,1032638159,633543184,1826343625,485281268,730431268,928602174,1641529306,1447623752,407192118,349863639,81725057,1253166379,875095882,1707447616,294242354,1143822105,638452256,1761327436,91360974,1830975183,1473007402,1441468215,843373420,1527037184,542058968,499826438,1947007917,385754599,474762800,1884748310,1780761703,456225044,1259445697,1970932695,200400410,596090950,2127506595,1673430712,1205878240,87524742,1118470738,1003546627,1657148332,1577828658,930871430,465466173,1292800101,1441348859,1670851,1241145589,291890790,1342393330,740782552,1288522622,1859963317,898980670,1347424384,207691319,1687652349,502227643,580913937,1246291357,680002274,1901253259,1022275413,1538577049,1479590277,2041504151,413542937,1453575582,174222317,1319953560,1759220705,51334715,443929713,1009117505,30255713]
[null,null,null,4794,1863304426,1407711682,1388164693,883119425,2068895023,1184291049,968752000,1628469196,2037518950,1268791037,1203997413,348665256,1777833716,1162411484,1763805479,1462798089,588493258,200059624,523897132,1563730433,1091068178,488484807,1973276389,1933430359,18950025,1442171425,1228766911,552997586,1121040568,938099886,1267435971,729688852,11848347,1901610265,1921418509,1427343999,1420016605,802492955,1496777063,1556101695,1055427221,1071045656,338870215,1118045330,661514871,551452407,839186752,1566378805,1300586346,1891992006,97448513,924445724,1469603952,592189703,1485720371,1542361818,392116458,2077779791,1117966759,380569939,64347156,1428198834,563191694,1356367052,1639578666,1086302633,1269919575,433902840,751093328,1441009604,1207846089,2072143826,1467809761,1242265801,1507469005,1739667896,123388539,1464126025,1096275377,288983191]
[null,null,null,4827,624625191,1113612566,382809023,1034366718,1926336489,607435301,1477304475,1656933857,2078335205,869306127,1964455449,647551657,930872773,372147299,639533542,1244413744,2048201264,1614473249,110212625,1130205605,387135458,47488840,1223369048,831333510,1666364161,466942327,670376982,2107429113,1372366693,1687242354,376428598,860530138,839525895,411159466,848668552,1835820205,1825802175,133021547,1812332461,2010665791,153755670,1041531698,2079661899,676671334,83094872,251711380,1623404930,1498030893,1074530691,979836232,1767331828,1292582406,1796224767,638120961,1646869474,824116171,120707679,849681056,1205249649,1167524720,923354261,998709390,465992135,1635515015,1241249970,1600088898,1176416598,1878859683,236444065,1522626884,2007607411,111962398,1169600660,1722950931,704627521,721514521,991164018,811448059,1642402906,1276086247]
[null,null,null,4867,1499574808,1317891468,334783590,1793209582,98971493,1738225094,144083339,656196748,981534251,465100303,1972185415,1489320197,1861538820,1880039449,625459667,871930717,454142232,671915309,828245519,850238528,1899322564,1959822575,795428248,915934649,1803245242,21458992,1859310271,1083036571,1648378481,459732179,1125918118,297097723,1532347430,1375674402,1899189793,721480977,146328416,1603149270,1999231389,377283388,1845704887,606185003,1502382475,1052241451,1196719005,798189942,1759614430,1635460065,203248697,486918500,1333429159,2131824958,2058141933,980234282,22389302,1311471727,791722392,1170057866,1364961099,1827941908,535863039,752494366,1324140281,27631406,1126686975,1704761336,1302044636,1880842013,23575486,506188833,698505820,1026027827,1998932218,296487987,1761119141,311156678,1790258137,855314525,1377428497,163972714]
[null,null,null,4916,293677128,257786809,589337477,338333770,1575701615,775168392,181631878,812461347,655141057,111729338,59272102,811625868,912150074,1153495507,133868238,979328811,64332471,1954494603,2082565806,188584944,1624135396,987319072,1264096216,870418853,1562311739,1417794865,224739672,277383561,1136835892,1581546506,1816669943,43513210,1386389177,1607514955,219866101,776221038,423534376,921338585,851878451,1872406784,1705371279,1190009077,1842084663,1782722886,1140314829,816955711,825389866,1587968783,1586469201,1746877021,1456278263,697153347,1308569286,1878313896,841140600,1848702590,1391071973,720315771,1722980532,218028081,1866968817,748814240,1107996854,1354520672,858327839,716200615,365493523,525602891,1265137144,1880179534,261855577,1193350247,808319979,409040188,1627707782,905789447,1137447274,1025732210,799719940,1873075719]
[null,null,null,4956,1430415179,546812613,300617733,277134683,1355886034,789909004,1638174118,997741087,1176907232,194301714,1497547183,1372926614,442629613,1872314181,752454853,951627665,1292283434,1682413536,551079139,1548121943,615728042,1885130501,1134589881,1404661085,1544313825,1109374649,1554296075,903829999,1255434792,561915910,2124179853,54471764,1527387873,1841764774,1502530384,1117187761,806465638,1466574475,956580267,1095195266,1862753681,471672370,2120756487,59788641,322013126,795976578,1205880070,1057294096,1635453468,1804942978,1474814780,1215066953,345919761,1904875172,860482760,1955338530,1049859903,618093561,1454038855,104629455,296444463,931763283,2132507461,839434563,164639975,1274456975,888571193,983947811,1128344207,878076002,1384324227,1445015269,1166078779,1777786328,1017292318,557304193,488546234,1310787298,1391120271,1793595537]
[]
[null,null,"NORESM1-M",31,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E181/(2^31-1),ModelProb,2),$C5188)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"ACCESS1-0_2021_1","HADGEM2-CC_2022_1","HADGEM2-CC_2023_1","HADGEM2-CC_2024_1","HADGEM2-CC_2025_1","NORESM1-M_2026_1","NORESM1-M_2027_1","GFDL-CM3_2028_1","GFDL-CM3_2029_1","ACCESS1-3_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","MIROC5_2033_1","GFDL-CM3_2034_1","GFDL-CM3_2035_1","ACCESS1-3_2036_1","NORESM1-M_2037_1","HADGEM2-CC_2038_1","ACCESS1-0_2039_1","NORESM1-M_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","ACCESS1-0_2043_1","GFDL-CM3_2044_1","MIROC5_2045_1","ACCESS1-3_2046_1","MIROC5_2047_1","GFDL-CM3_2048_1","NORESM1-M_2049_1","ACCESS1-3_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK181/(2^31-1),ModelProb,2),$C5188)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-3_2053_1","ACCESS1-3_2054_1","MIROC5_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","ACCESS1-3_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","IPSL-CM5A-LR_2061_1","GFDL-CM3_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","GFDL-CM3_2065_1","ACCESS1-3_2066_1","MIROC5_2067_1","HADGEM2-CC_2068_1","NORESM1-M_2069_1","NORESM1-M_2070_1","HADGEM2-CC_2071_1","GFDL-CM3_2072_1","ACCESS1-0_2073_1","HADGEM2-CC_2074_1","IPSL-CM5A-LR_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","HADGEM2-CC_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ181/(2^31-1),ModelProb,2),$C5188)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"IPSL-CM5A-LR_2085_1","IPSL-CM5A-LR_2086_1","GFDL-CM3_2087_1","MIROC5_2088_1","ACCESS1-3_2089_1","MIROC5_2090_1","NORESM1-M_2091_1","GFDL-CM3_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","GFDL-CM3_2097_1","MIROC5_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"GFDL-CM3",94,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E244/(2^31-1),ModelProb,2),$C5251)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","HADGEM2-CC_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","NORESM1-M_2025_1","NORESM1-M_2026_1","ACCESS1-0_2027_1","GFDL-CM3_2028_1","MIROC5_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","GFDL-CM3_2032_1","NORESM1-M_2033_1","HADGEM2-CC_2034_1","ACCESS1-3_2035_1","HADGEM2-CC_2036_1","ACCESS1-3_2037_1","ACCESS1-0_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","HADGEM2-CC_2041_1","MIROC5_2042_1","GFDL-CM3_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK244/(2^31-1),ModelProb,2),$C5251)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"IPSL-CM5A-LR_2053_1","MIROC5_2054_1","HADGEM2-CC_2055_1","HADGEM2-CC_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-0_2058_1","GFDL-CM3_2059_1","ACCESS1-3_2060_1","NORESM1-M_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","ACCESS1-3_2066_1","HADGEM2-CC_2067_1","NORESM1-M_2068_1","HADGEM2-CC_2069_1","IPSL-CM5A-LR_2070_1","MIROC5_2071_1","NORESM1-M_2072_1","HADGEM2-CC_2073_1","ACCESS1-0_2074_1","MIROC5_2075_1","ACCESS1-3_2076_1","GFDL-CM3_2077_1","NORESM1-M_2078_1","GFDL-CM3_2079_1","IPSL-CM5A-LR_2080_1","IPSL-CM5A-LR_2081_1","ACCESS1-3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ244/(2^31-1),ModelProb,2),$C5251)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"ACCESS1-0_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","GFDL-CM3_2088_1","ACCESS1-3_2089_1","ACCESS1-3_2090_1","HADGEM2-CC_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","MIROC5_2094_1","IPSL-CM5A-LR_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-3_2099_1"]
[null,null,"GFDL-CM3",120,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E270/(2^31-1),ModelProb,2),$C5277)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"GFDL-CM3_2021_1","HADGEM2-CC_2022_1","IPSL-CM5A-LR_2023_1","HADGEM2-CC_2024_1","ACCESS1-3_2025_1","NORESM1-M_2026_1","GFDL-CM3_2027_1","IPSL-CM5A-LR_2028_1","GFDL-CM3_2029_1","HADGEM2-CC_2030_1","MIROC5_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-0_2033_1","HADGEM2-CC_2034_1","ACCESS1-3_2035_1","ACCESS1-3_2036_1","ACCESS1-3_2037_1","ACCESS1-3_2038_1","ACCESS1-0_2039_1","ACCESS1-3_2040_1","HADGEM2-CC_2041_1","ACCESS1-0_2042_1","MIROC5_2043_1","MIROC5_2044_1","MIROC5_2045_1","NORESM1-M_2046_1","IPSL-CM5A-LR_2047_1","GFDL-CM3_2048_1","MIROC5_2049_1","IPSL-CM5A-LR_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK270/(2^31-1),ModelProb,2),$C5277)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","MIROC5_2055_1","IPSL-CM5A-LR_2056_1","MIROC5_2057_1","ACCESS1-0_2058_1","GFDL-CM3_2059_1","ACCESS1-0_2060_1","ACCESS1-0_2061_1","ACCESS1-3_2062_1","ACCESS1-3_2063_1","HADGEM2-CC_2064_1","IPSL-CM5A-LR_2065_1","GFDL-CM3_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","ACCESS1-0_2072_1","IPSL-CM5A-LR_2073_1","MIROC5_2074_1","ACCESS1-0_2075_1","MIROC5_2076_1","ACCESS1-0_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","ACCESS1-3_2080_1","MIROC5_2081_1","ACCESS1-0_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ270/(2^31-1),ModelProb,2),$C5277)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"MIROC5_2085_1","GFDL-CM3_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-3_2088_1","IPSL-CM5A-LR_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-0_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","MIROC5_2094_1","NORESM1-M_2095_1","MIROC5_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","HADGEM2-CC_2099_1"]
[null,null,"IPSL-CM5A-LR",143,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E293/(2^31-1),ModelProb,2),$C5300)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"IPSL-CM5A-LR_2021_1","MIROC5_2022_1","GFDL-CM3_2023_1","MIROC5_2024_1","ACCESS1-0_2025_1","ACCESS1-3_2026_1","HADGEM2-CC_2027_1","NORESM1-M_2028_1","NORESM1-M_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","NORESM1-M_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","ACCESS1-3_2037_1","MIROC5_2038_1","NORESM1-M_2039_1","NORESM1-M_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","HADGEM2-CC_2043_1","NORESM1-M_2044_1","ACCESS1-0_2045_1","NORESM1-M_2046_1","HADGEM2-CC_2047_1","ACCESS1-0_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK293/(2^31-1),ModelProb,2),$C5300)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"NORESM1-M_2053_1","HADGEM2-CC_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","NORESM1-M_2061_1","ACCESS1-3_2062_1","MIROC5_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","ACCESS1-0_2066_1","MIROC5_2067_1","GFDL-CM3_2068_1","ACCESS1-0_2069_1","MIROC5_2070_1","MIROC5_2071_1","IPSL-CM5A-LR_2072_1","MIROC5_2073_1","ACCESS1-0_2074_1","MIROC5_2075_1","GFDL-CM3_2076_1","ACCESS1-0_2077_1","NORESM1-M_2078_1","ACCESS1-0_2079_1","ACCESS1-3_2080_1","MIROC5_2081_1","ACCESS1-3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ293/(2^31-1),ModelProb,2),$C5300)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"GFDL-CM3_2085_1","GFDL-CM3_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-0_2088_1","ACCESS1-0_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-0_2091_1","HADGEM2-CC_2092_1","ACCESS1-0_2093_1","GFDL-CM3_2094_1","GFDL-CM3_2095_1","ACCESS1-3_2096_1","MIROC5_2097_1","NORESM1-M_2098_1","ACCESS1-3_2099_1"]
[null,null,"IPSL-CM5A-LR",209,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E359/(2^31-1),ModelProb,2),$C5366)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"MIROC5_2021_1","GFDL-CM3_2022_1","ACCESS1-0_2023_1","GFDL-CM3_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","MIROC5_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","HADGEM2-CC_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","IPSL-CM5A-LR_2036_1","HADGEM2-CC_2037_1","MIROC5_2038_1","ACCESS1-0_2039_1","GFDL-CM3_2040_1","MIROC5_2041_1","ACCESS1-3_2042_1","MIROC5_2043_1","IPSL-CM5A-LR_2044_1","ACCESS1-3_2045_1","ACCESS1-0_2046_1","GFDL-CM3_2047_1","NORESM1-M_2048_1","NORESM1-M_2049_1","HADGEM2-CC_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK359/(2^31-1),ModelProb,2),$C5366)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","NORESM1-M_2056_1","ACCESS1-3_2057_1","ACCESS1-0_2058_1","ACCESS1-3_2059_1","NORESM1-M_2060_1","GFDL-CM3_2061_1","HADGEM2-CC_2062_1","GFDL-CM3_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","NORESM1-M_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","NORESM1-M_2073_1","ACCESS1-0_2074_1","IPSL-CM5A-LR_2075_1","MIROC5_2076_1","ACCESS1-3_2077_1","MIROC5_2078_1","ACCESS1-3_2079_1","NORESM1-M_2080_1","MIROC5_2081_1","MIROC5_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ359/(2^31-1),ModelProb,2),$C5366)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","NORESM1-M_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-3_2090_1","HADGEM2-CC_2091_1","IPSL-CM5A-LR_2092_1","HADGEM2-CC_2093_1","NORESM1-M_2094_1","ACCESS1-3_2095_1","ACCESS1-3_2096_1","MIROC5_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-3",242,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E392/(2^31-1),ModelProb,2),$C5399)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-0_2021_1","NORESM1-M_2022_1","MIROC5_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","GFDL-CM3_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","HADGEM2-CC_2032_1","IPSL-CM5A-LR_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-0_2035_1","MIROC5_2036_1","NORESM1-M_2037_1","ACCESS1-0_2038_1","MIROC5_2039_1","MIROC5_2040_1","MIROC5_2041_1","ACCESS1-0_2042_1","ACCESS1-3_2043_1","NORESM1-M_2044_1","ACCESS1-3_2045_1","HADGEM2-CC_2046_1","GFDL-CM3_2047_1","GFDL-CM3_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK392/(2^31-1),ModelProb,2),$C5399)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"NORESM1-M_2053_1","ACCESS1-3_2054_1","HADGEM2-CC_2055_1","ACCESS1-0_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","NORESM1-M_2060_1","MIROC5_2061_1","NORESM1-M_2062_1","MIROC5_2063_1","GFDL-CM3_2064_1","IPSL-CM5A-LR_2065_1","HADGEM2-CC_2066_1","ACCESS1-3_2067_1","ACCESS1-0_2068_1","IPSL-CM5A-LR_2069_1","GFDL-CM3_2070_1","MIROC5_2071_1","IPSL-CM5A-LR_2072_1","HADGEM2-CC_2073_1","GFDL-CM3_2074_1","MIROC5_2075_1","ACCESS1-0_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","ACCESS1-0_2079_1","NORESM1-M_2080_1","HADGEM2-CC_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ392/(2^31-1),ModelProb,2),$C5399)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-3_2086_1","NORESM1-M_2087_1","ACCESS1-3_2088_1","MIROC5_2089_1","MIROC5_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","GFDL-CM3_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","ACCESS1-0_2096_1","MIROC5_2097_1","ACCESS1-0_2098_1","GFDL-CM3_2099_1"]
[null,null,"MIROC5",288,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E438/(2^31-1),ModelProb,2),$C5445)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","MIROC5_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","ACCESS1-3_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","MIROC5_2029_1","MIROC5_2030_1","GFDL-CM3_2031_1","GFDL-CM3_2032_1","ACCESS1-3_2033_1","HADGEM2-CC_2034_1","MIROC5_2035_1","HADGEM2-CC_2036_1","MIROC5_2037_1","MIROC5_2038_1","ACCESS1-3_2039_1","GFDL-CM3_2040_1","MIROC5_2041_1","MIROC5_2042_1","HADGEM2-CC_2043_1","GFDL-CM3_2044_1","IPSL-CM5A-LR_2045_1","IPSL-CM5A-LR_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","ACCESS1-0_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK438/(2^31-1),ModelProb,2),$C5445)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"IPSL-CM5A-LR_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-3_2055_1","HADGEM2-CC_2056_1","ACCESS1-3_2057_1","ACCESS1-0_2058_1","GFDL-CM3_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","HADGEM2-CC_2062_1","HADGEM2-CC_2063_1","GFDL-CM3_2064_1","ACCESS1-3_2065_1","HADGEM2-CC_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","ACCESS1-3_2069_1","GFDL-CM3_2070_1","MIROC5_2071_1","ACCESS1-0_2072_1","GFDL-CM3_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-3_2075_1","ACCESS1-3_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","NORESM1-M_2079_1","ACCESS1-3_2080_1","ACCESS1-3_2081_1","NORESM1-M_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ438/(2^31-1),ModelProb,2),$C5445)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","HADGEM2-CC_2087_1","HADGEM2-CC_2088_1","GFDL-CM3_2089_1","IPSL-CM5A-LR_2090_1","NORESM1-M_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","HADGEM2-CC_2097_1","ACCESS1-3_2098_1","NORESM1-M_2099_1"]
[null,null,"HADGEM2-CC",292,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E442/(2^31-1),ModelProb,2),$C5449)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-0_2021_1","MIROC5_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","GFDL-CM3_2025_1","IPSL-CM5A-LR_2026_1","HADGEM2-CC_2027_1","HADGEM2-CC_2028_1","ACCESS1-3_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","MIROC5_2033_1","HADGEM2-CC_2034_1","HADGEM2-CC_2035_1","GFDL-CM3_2036_1","ACCESS1-0_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","IPSL-CM5A-LR_2041_1","ACCESS1-0_2042_1","MIROC5_2043_1","ACCESS1-0_2044_1","ACCESS1-0_2045_1","HADGEM2-CC_2046_1","NORESM1-M_2047_1","GFDL-CM3_2048_1","ACCESS1-3_2049_1","NORESM1-M_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK442/(2^31-1),ModelProb,2),$C5449)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"HADGEM2-CC_2053_1","NORESM1-M_2054_1","MIROC5_2055_1","ACCESS1-3_2056_1","GFDL-CM3_2057_1","NORESM1-M_2058_1","ACCESS1-3_2059_1","NORESM1-M_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","HADGEM2-CC_2063_1","MIROC5_2064_1","HADGEM2-CC_2065_1","MIROC5_2066_1","MIROC5_2067_1","HADGEM2-CC_2068_1","ACCESS1-0_2069_1","GFDL-CM3_2070_1","GFDL-CM3_2071_1","GFDL-CM3_2072_1","ACCESS1-0_2073_1","GFDL-CM3_2074_1","ACCESS1-3_2075_1","HADGEM2-CC_2076_1","NORESM1-M_2077_1","ACCESS1-0_2078_1","HADGEM2-CC_2079_1","GFDL-CM3_2080_1","IPSL-CM5A-LR_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ442/(2^31-1),ModelProb,2),$C5449)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"ACCESS1-0_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","GFDL-CM3_2091_1","ACCESS1-3_2092_1","HADGEM2-CC_2093_1","GFDL-CM3_2094_1","ACCESS1-0_2095_1","NORESM1-M_2096_1","ACCESS1-3_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"ACCESS1-0",364,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E514/(2^31-1),ModelProb,2),$C5521)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"ACCESS1-3_2021_1","ACCESS1-3_2022_1","MIROC5_2023_1","GFDL-CM3_2024_1","GFDL-CM3_2025_1","NORESM1-M_2026_1","MIROC5_2027_1","NORESM1-M_2028_1","GFDL-CM3_2029_1","GFDL-CM3_2030_1","ACCESS1-0_2031_1","GFDL-CM3_2032_1","ACCESS1-3_2033_1","IPSL-CM5A-LR_2034_1","MIROC5_2035_1","GFDL-CM3_2036_1","ACCESS1-3_2037_1","IPSL-CM5A-LR_2038_1","IPSL-CM5A-LR_2039_1","GFDL-CM3_2040_1","MIROC5_2041_1","ACCESS1-3_2042_1","IPSL-CM5A-LR_2043_1","IPSL-CM5A-LR_2044_1","GFDL-CM3_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","IPSL-CM5A-LR_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK514/(2^31-1),ModelProb,2),$C5521)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-3_2053_1","ACCESS1-3_2054_1","IPSL-CM5A-LR_2055_1","MIROC5_2056_1","IPSL-CM5A-LR_2057_1","GFDL-CM3_2058_1","HADGEM2-CC_2059_1","IPSL-CM5A-LR_2060_1","ACCESS1-0_2061_1","HADGEM2-CC_2062_1","ACCESS1-3_2063_1","IPSL-CM5A-LR_2064_1","ACCESS1-3_2065_1","MIROC5_2066_1","NORESM1-M_2067_1","NORESM1-M_2068_1","ACCESS1-0_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","HADGEM2-CC_2072_1","GFDL-CM3_2073_1","MIROC5_2074_1","MIROC5_2075_1","ACCESS1-3_2076_1","ACCESS1-0_2077_1","ACCESS1-3_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","ACCESS1-3_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ514/(2^31-1),ModelProb,2),$C5521)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-0_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","ACCESS1-0_2090_1","GFDL-CM3_2091_1","ACCESS1-0_2092_1","ACCESS1-0_2093_1","ACCESS1-0_2094_1","NORESM1-M_2095_1","ACCESS1-0_2096_1","ACCESS1-0_2097_1","IPSL-CM5A-LR_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"GFDL-CM3",377,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E527/(2^31-1),ModelProb,2),$C5534)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","IPSL-CM5A-LR_2022_1","ACCESS1-0_2023_1","IPSL-CM5A-LR_2024_1","GFDL-CM3_2025_1","ACCESS1-0_2026_1","GFDL-CM3_2027_1","MIROC5_2028_1","IPSL-CM5A-LR_2029_1","ACCESS1-3_2030_1","IPSL-CM5A-LR_2031_1","GFDL-CM3_2032_1","NORESM1-M_2033_1","NORESM1-M_2034_1","HADGEM2-CC_2035_1","NORESM1-M_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","HADGEM2-CC_2039_1","MIROC5_2040_1","ACCESS1-3_2041_1","ACCESS1-0_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","GFDL-CM3_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","IPSL-CM5A-LR_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK527/(2^31-1),ModelProb,2),$C5534)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"NORESM1-M_2053_1","MIROC5_2054_1","IPSL-CM5A-LR_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","GFDL-CM3_2059_1","IPSL-CM5A-LR_2060_1","MIROC5_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","IPSL-CM5A-LR_2064_1","HADGEM2-CC_2065_1","HADGEM2-CC_2066_1","HADGEM2-CC_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","GFDL-CM3_2072_1","GFDL-CM3_2073_1","MIROC5_2074_1","MIROC5_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","MIROC5_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","HADGEM2-CC_2081_1","MIROC5_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ527/(2^31-1),ModelProb,2),$C5534)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","ACCESS1-3_2086_1","MIROC5_2087_1","GFDL-CM3_2088_1","HADGEM2-CC_2089_1","ACCESS1-3_2090_1","HADGEM2-CC_2091_1","ACCESS1-0_2092_1","HADGEM2-CC_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","MIROC5_2099_1"]
[null,null,"MIROC5",414,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E564/(2^31-1),ModelProb,2),$C5571)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","GFDL-CM3_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","NORESM1-M_2026_1","IPSL-CM5A-LR_2027_1","HADGEM2-CC_2028_1","GFDL-CM3_2029_1","IPSL-CM5A-LR_2030_1","MIROC5_2031_1","HADGEM2-CC_2032_1","GFDL-CM3_2033_1","HADGEM2-CC_2034_1","MIROC5_2035_1","IPSL-CM5A-LR_2036_1","MIROC5_2037_1","GFDL-CM3_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","NORESM1-M_2043_1","HADGEM2-CC_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","NORESM1-M_2047_1","IPSL-CM5A-LR_2048_1","IPSL-CM5A-LR_2049_1","GFDL-CM3_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK564/(2^31-1),ModelProb,2),$C5571)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-3_2053_1","GFDL-CM3_2054_1","HADGEM2-CC_2055_1","HADGEM2-CC_2056_1","ACCESS1-3_2057_1","MIROC5_2058_1","MIROC5_2059_1","NORESM1-M_2060_1","GFDL-CM3_2061_1","ACCESS1-3_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","MIROC5_2065_1","ACCESS1-3_2066_1","IPSL-CM5A-LR_2067_1","NORESM1-M_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","GFDL-CM3_2073_1","HADGEM2-CC_2074_1","MIROC5_2075_1","MIROC5_2076_1","ACCESS1-0_2077_1","NORESM1-M_2078_1","GFDL-CM3_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","GFDL-CM3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ564/(2^31-1),ModelProb,2),$C5571)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"GFDL-CM3_2085_1","GFDL-CM3_2086_1","NORESM1-M_2087_1","GFDL-CM3_2088_1","GFDL-CM3_2089_1","MIROC5_2090_1","NORESM1-M_2091_1","HADGEM2-CC_2092_1","MIROC5_2093_1","ACCESS1-0_2094_1","ACCESS1-0_2095_1","ACCESS1-0_2096_1","MIROC5_2097_1","NORESM1-M_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-0",466,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E616/(2^31-1),ModelProb,2),$C5623)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"HADGEM2-CC_2021_1","HADGEM2-CC_2022_1","MIROC5_2023_1","IPSL-CM5A-LR_2024_1","ACCESS1-3_2025_1","ACCESS1-3_2026_1","NORESM1-M_2027_1","ACCESS1-0_2028_1","HADGEM2-CC_2029_1","MIROC5_2030_1","NORESM1-M_2031_1","ACCESS1-3_2032_1","ACCESS1-3_2033_1","ACCESS1-3_2034_1","GFDL-CM3_2035_1","NORESM1-M_2036_1","ACCESS1-3_2037_1","IPSL-CM5A-LR_2038_1","MIROC5_2039_1","ACCESS1-0_2040_1","GFDL-CM3_2041_1","MIROC5_2042_1","GFDL-CM3_2043_1","ACCESS1-0_2044_1","MIROC5_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","IPSL-CM5A-LR_2048_1","HADGEM2-CC_2049_1","MIROC5_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK616/(2^31-1),ModelProb,2),$C5623)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"NORESM1-M_2053_1","NORESM1-M_2054_1","ACCESS1-0_2055_1","ACCESS1-0_2056_1","ACCESS1-0_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","IPSL-CM5A-LR_2060_1","ACCESS1-3_2061_1","ACCESS1-0_2062_1","HADGEM2-CC_2063_1","IPSL-CM5A-LR_2064_1","HADGEM2-CC_2065_1","GFDL-CM3_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-3_2068_1","ACCESS1-3_2069_1","HADGEM2-CC_2070_1","MIROC5_2071_1","GFDL-CM3_2072_1","GFDL-CM3_2073_1","HADGEM2-CC_2074_1","GFDL-CM3_2075_1","ACCESS1-3_2076_1","MIROC5_2077_1","HADGEM2-CC_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","HADGEM2-CC_2081_1","NORESM1-M_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ616/(2^31-1),ModelProb,2),$C5623)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"GFDL-CM3_2085_1","MIROC5_2086_1","MIROC5_2087_1","HADGEM2-CC_2088_1","IPSL-CM5A-LR_2089_1","MIROC5_2090_1","GFDL-CM3_2091_1","NORESM1-M_2092_1","IPSL-CM5A-LR_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","NORESM1-M_2096_1","MIROC5_2097_1","ACCESS1-0_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-0",503,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E653/(2^31-1),ModelProb,2),$C5660)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"GFDL-CM3_2021_1","GFDL-CM3_2022_1","HADGEM2-CC_2023_1","IPSL-CM5A-LR_2024_1","MIROC5_2025_1","HADGEM2-CC_2026_1","GFDL-CM3_2027_1","MIROC5_2028_1","ACCESS1-3_2029_1","NORESM1-M_2030_1","ACCESS1-3_2031_1","ACCESS1-3_2032_1","ACCESS1-0_2033_1","NORESM1-M_2034_1","IPSL-CM5A-LR_2035_1","HADGEM2-CC_2036_1","ACCESS1-3_2037_1","ACCESS1-3_2038_1","NORESM1-M_2039_1","ACCESS1-0_2040_1","ACCESS1-0_2041_1","HADGEM2-CC_2042_1","ACCESS1-3_2043_1","ACCESS1-0_2044_1","GFDL-CM3_2045_1","IPSL-CM5A-LR_2046_1","MIROC5_2047_1","NORESM1-M_2048_1","MIROC5_2049_1","ACCESS1-3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK653/(2^31-1),ModelProb,2),$C5660)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-3_2053_1","GFDL-CM3_2054_1","IPSL-CM5A-LR_2055_1","GFDL-CM3_2056_1","ACCESS1-0_2057_1","HADGEM2-CC_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","HADGEM2-CC_2062_1","GFDL-CM3_2063_1","GFDL-CM3_2064_1","HADGEM2-CC_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","GFDL-CM3_2070_1","ACCESS1-3_2071_1","MIROC5_2072_1","ACCESS1-0_2073_1","ACCESS1-0_2074_1","ACCESS1-0_2075_1","ACCESS1-3_2076_1","ACCESS1-0_2077_1","ACCESS1-0_2078_1","NORESM1-M_2079_1","NORESM1-M_2080_1","NORESM1-M_2081_1","ACCESS1-3_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ653/(2^31-1),ModelProb,2),$C5660)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","ACCESS1-0_2087_1","ACCESS1-3_2088_1","HADGEM2-CC_2089_1","MIROC5_2090_1","ACCESS1-0_2091_1","HADGEM2-CC_2092_1","ACCESS1-0_2093_1","ACCESS1-0_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-0_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"MIROC5",536,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E686/(2^31-1),ModelProb,2),$C5693)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"MIROC5_2021_1","GFDL-CM3_2022_1","IPSL-CM5A-LR_2023_1","HADGEM2-CC_2024_1","IPSL-CM5A-LR_2025_1","IPSL-CM5A-LR_2026_1","IPSL-CM5A-LR_2027_1","NORESM1-M_2028_1","NORESM1-M_2029_1","GFDL-CM3_2030_1","GFDL-CM3_2031_1","ACCESS1-3_2032_1","GFDL-CM3_2033_1","ACCESS1-3_2034_1","NORESM1-M_2035_1","ACCESS1-3_2036_1","HADGEM2-CC_2037_1","NORESM1-M_2038_1","HADGEM2-CC_2039_1","NORESM1-M_2040_1","ACCESS1-0_2041_1","HADGEM2-CC_2042_1","IPSL-CM5A-LR_2043_1","HADGEM2-CC_2044_1","ACCESS1-3_2045_1","NORESM1-M_2046_1","GFDL-CM3_2047_1","NORESM1-M_2048_1","IPSL-CM5A-LR_2049_1","ACCESS1-3_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK686/(2^31-1),ModelProb,2),$C5693)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-3_2053_1","ACCESS1-3_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","ACCESS1-0_2058_1","HADGEM2-CC_2059_1","ACCESS1-0_2060_1","HADGEM2-CC_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","ACCESS1-0_2071_1","HADGEM2-CC_2072_1","ACCESS1-0_2073_1","IPSL-CM5A-LR_2074_1","HADGEM2-CC_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","MIROC5_2078_1","NORESM1-M_2079_1","ACCESS1-0_2080_1","NORESM1-M_2081_1","GFDL-CM3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ686/(2^31-1),ModelProb,2),$C5693)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"MIROC5_2085_1","ACCESS1-0_2086_1","HADGEM2-CC_2087_1","ACCESS1-0_2088_1","NORESM1-M_2089_1","IPSL-CM5A-LR_2090_1","MIROC5_2091_1","ACCESS1-3_2092_1","HADGEM2-CC_2093_1","HADGEM2-CC_2094_1","ACCESS1-3_2095_1","NORESM1-M_2096_1","HADGEM2-CC_2097_1","NORESM1-M_2098_1","HADGEM2-CC_2099_1"]
[null,null,"HADGEM2-CC",571,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E721/(2^31-1),ModelProb,2),$C5728)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"IPSL-CM5A-LR_2021_1","HADGEM2-CC_2022_1","GFDL-CM3_2023_1","NORESM1-M_2024_1","NORESM1-M_2025_1","ACCESS1-0_2026_1","NORESM1-M_2027_1","HADGEM2-CC_2028_1","GFDL-CM3_2029_1","HADGEM2-CC_2030_1","IPSL-CM5A-LR_2031_1","ACCESS1-3_2032_1","MIROC5_2033_1","MIROC5_2034_1","HADGEM2-CC_2035_1","GFDL-CM3_2036_1","GFDL-CM3_2037_1","ACCESS1-0_2038_1","ACCESS1-0_2039_1","MIROC5_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","GFDL-CM3_2045_1","HADGEM2-CC_2046_1","ACCESS1-0_2047_1","ACCESS1-3_2048_1","IPSL-CM5A-LR_2049_1","IPSL-CM5A-LR_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK721/(2^31-1),ModelProb,2),$C5728)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-3_2053_1","MIROC5_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-0_2056_1","HADGEM2-CC_2057_1","IPSL-CM5A-LR_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","GFDL-CM3_2061_1","NORESM1-M_2062_1","NORESM1-M_2063_1","MIROC5_2064_1","ACCESS1-0_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","ACCESS1-3_2068_1","GFDL-CM3_2069_1","GFDL-CM3_2070_1","IPSL-CM5A-LR_2071_1","ACCESS1-0_2072_1","GFDL-CM3_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-3_2076_1","ACCESS1-0_2077_1","NORESM1-M_2078_1","ACCESS1-3_2079_1","ACCESS1-0_2080_1","HADGEM2-CC_2081_1","ACCESS1-3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ721/(2^31-1),ModelProb,2),$C5728)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-0_2085_1","GFDL-CM3_2086_1","ACCESS1-3_2087_1","NORESM1-M_2088_1","ACCESS1-3_2089_1","NORESM1-M_2090_1","IPSL-CM5A-LR_2091_1","HADGEM2-CC_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","ACCESS1-3_2096_1","GFDL-CM3_2097_1","ACCESS1-3_2098_1","GFDL-CM3_2099_1"]
[null,null,"MIROC5",625,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E775/(2^31-1),ModelProb,2),$C5782)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-0_2021_1","ACCESS1-3_2022_1","HADGEM2-CC_2023_1","MIROC5_2024_1","GFDL-CM3_2025_1","HADGEM2-CC_2026_1","ACCESS1-0_2027_1","MIROC5_2028_1","ACCESS1-3_2029_1","ACCESS1-3_2030_1","IPSL-CM5A-LR_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","GFDL-CM3_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-0_2036_1","IPSL-CM5A-LR_2037_1","ACCESS1-3_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","IPSL-CM5A-LR_2041_1","GFDL-CM3_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-0_2044_1","NORESM1-M_2045_1","IPSL-CM5A-LR_2046_1","MIROC5_2047_1","ACCESS1-0_2048_1","IPSL-CM5A-LR_2049_1","GFDL-CM3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK775/(2^31-1),ModelProb,2),$C5782)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"MIROC5_2053_1","ACCESS1-0_2054_1","MIROC5_2055_1","MIROC5_2056_1","NORESM1-M_2057_1","NORESM1-M_2058_1","NORESM1-M_2059_1","ACCESS1-0_2060_1","MIROC5_2061_1","GFDL-CM3_2062_1","ACCESS1-0_2063_1","HADGEM2-CC_2064_1","MIROC5_2065_1","ACCESS1-0_2066_1","HADGEM2-CC_2067_1","NORESM1-M_2068_1","GFDL-CM3_2069_1","NORESM1-M_2070_1","NORESM1-M_2071_1","GFDL-CM3_2072_1","HADGEM2-CC_2073_1","NORESM1-M_2074_1","ACCESS1-0_2075_1","ACCESS1-0_2076_1","GFDL-CM3_2077_1","MIROC5_2078_1","IPSL-CM5A-LR_2079_1","GFDL-CM3_2080_1","ACCESS1-0_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ775/(2^31-1),ModelProb,2),$C5782)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"NORESM1-M_2085_1","MIROC5_2086_1","MIROC5_2087_1","GFDL-CM3_2088_1","NORESM1-M_2089_1","MIROC5_2090_1","ACCESS1-0_2091_1","GFDL-CM3_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-3_2094_1","NORESM1-M_2095_1","HADGEM2-CC_2096_1","NORESM1-M_2097_1","IPSL-CM5A-LR_2098_1","NORESM1-M_2099_1"]
[null,null,"NORESM1-M",658,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E808/(2^31-1),ModelProb,2),$C5815)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"ACCESS1-0_2021_1","NORESM1-M_2022_1","ACCESS1-0_2023_1","ACCESS1-3_2024_1","GFDL-CM3_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","MIROC5_2028_1","HADGEM2-CC_2029_1","ACCESS1-0_2030_1","NORESM1-M_2031_1","ACCESS1-3_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","GFDL-CM3_2035_1","ACCESS1-3_2036_1","ACCESS1-0_2037_1","NORESM1-M_2038_1","GFDL-CM3_2039_1","NORESM1-M_2040_1","MIROC5_2041_1","IPSL-CM5A-LR_2042_1","MIROC5_2043_1","ACCESS1-0_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","IPSL-CM5A-LR_2049_1","ACCESS1-0_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK808/(2^31-1),ModelProb,2),$C5815)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","HADGEM2-CC_2055_1","ACCESS1-3_2056_1","MIROC5_2057_1","MIROC5_2058_1","HADGEM2-CC_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","IPSL-CM5A-LR_2062_1","HADGEM2-CC_2063_1","NORESM1-M_2064_1","NORESM1-M_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","GFDL-CM3_2068_1","HADGEM2-CC_2069_1","IPSL-CM5A-LR_2070_1","NORESM1-M_2071_1","GFDL-CM3_2072_1","ACCESS1-3_2073_1","ACCESS1-0_2074_1","HADGEM2-CC_2075_1","MIROC5_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","GFDL-CM3_2079_1","NORESM1-M_2080_1","MIROC5_2081_1","ACCESS1-3_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ808/(2^31-1),ModelProb,2),$C5815)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"GFDL-CM3_2085_1","GFDL-CM3_2086_1","ACCESS1-0_2087_1","GFDL-CM3_2088_1","IPSL-CM5A-LR_2089_1","NORESM1-M_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","ACCESS1-3_2093_1","NORESM1-M_2094_1","HADGEM2-CC_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","MIROC5_2098_1","MIROC5_2099_1"]
[null,null,"MIROC5",700,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E850/(2^31-1),ModelProb,2),$C5857)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"IPSL-CM5A-LR_2021_1","IPSL-CM5A-LR_2022_1","ACCESS1-3_2023_1","HADGEM2-CC_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","NORESM1-M_2030_1","MIROC5_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","GFDL-CM3_2034_1","GFDL-CM3_2035_1","NORESM1-M_2036_1","NORESM1-M_2037_1","MIROC5_2038_1","GFDL-CM3_2039_1","ACCESS1-3_2040_1","HADGEM2-CC_2041_1","ACCESS1-3_2042_1","GFDL-CM3_2043_1","HADGEM2-CC_2044_1","GFDL-CM3_2045_1","HADGEM2-CC_2046_1","NORESM1-M_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","GFDL-CM3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK850/(2^31-1),ModelProb,2),$C5857)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"MIROC5_2053_1","ACCESS1-0_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-3_2056_1","HADGEM2-CC_2057_1","NORESM1-M_2058_1","NORESM1-M_2059_1","ACCESS1-0_2060_1","NORESM1-M_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","MIROC5_2068_1","HADGEM2-CC_2069_1","ACCESS1-3_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","ACCESS1-3_2073_1","IPSL-CM5A-LR_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-3_2076_1","GFDL-CM3_2077_1","IPSL-CM5A-LR_2078_1","ACCESS1-3_2079_1","IPSL-CM5A-LR_2080_1","IPSL-CM5A-LR_2081_1","NORESM1-M_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ850/(2^31-1),ModelProb,2),$C5857)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"GFDL-CM3_2085_1","GFDL-CM3_2086_1","ACCESS1-0_2087_1","ACCESS1-0_2088_1","ACCESS1-0_2089_1","MIROC5_2090_1","IPSL-CM5A-LR_2091_1","GFDL-CM3_2092_1","NORESM1-M_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-3_2095_1","ACCESS1-3_2096_1","ACCESS1-3_2097_1","MIROC5_2098_1","ACCESS1-3_2099_1"]
[null,null,"HADGEM2-CC",747,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E897/(2^31-1),ModelProb,2),$C5904)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-3_2021_1","IPSL-CM5A-LR_2022_1","HADGEM2-CC_2023_1","MIROC5_2024_1","GFDL-CM3_2025_1","ACCESS1-3_2026_1","ACCESS1-0_2027_1","NORESM1-M_2028_1","NORESM1-M_2029_1","IPSL-CM5A-LR_2030_1","IPSL-CM5A-LR_2031_1","NORESM1-M_2032_1","ACCESS1-0_2033_1","GFDL-CM3_2034_1","MIROC5_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","MIROC5_2038_1","GFDL-CM3_2039_1","GFDL-CM3_2040_1","NORESM1-M_2041_1","GFDL-CM3_2042_1","IPSL-CM5A-LR_2043_1","IPSL-CM5A-LR_2044_1","MIROC5_2045_1","GFDL-CM3_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","NORESM1-M_2049_1","ACCESS1-0_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK897/(2^31-1),ModelProb,2),$C5904)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"ACCESS1-0_2053_1","ACCESS1-0_2054_1","GFDL-CM3_2055_1","ACCESS1-0_2056_1","ACCESS1-3_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","ACCESS1-0_2060_1","ACCESS1-3_2061_1","IPSL-CM5A-LR_2062_1","MIROC5_2063_1","ACCESS1-0_2064_1","GFDL-CM3_2065_1","GFDL-CM3_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","ACCESS1-0_2069_1","GFDL-CM3_2070_1","IPSL-CM5A-LR_2071_1","GFDL-CM3_2072_1","NORESM1-M_2073_1","ACCESS1-3_2074_1","MIROC5_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","NORESM1-M_2079_1","IPSL-CM5A-LR_2080_1","NORESM1-M_2081_1","GFDL-CM3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ897/(2^31-1),ModelProb,2),$C5904)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"IPSL-CM5A-LR_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","GFDL-CM3_2088_1","HADGEM2-CC_2089_1","ACCESS1-3_2090_1","NORESM1-M_2091_1","IPSL-CM5A-LR_2092_1","IPSL-CM5A-LR_2093_1","MIROC5_2094_1","HADGEM2-CC_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-0_2099_1"]
[null,null,"MIROC5",765,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E915/(2^31-1),ModelProb,2),$C5922)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"GFDL-CM3_2021_1","ACCESS1-0_2022_1","IPSL-CM5A-LR_2023_1","ACCESS1-3_2024_1","GFDL-CM3_2025_1","NORESM1-M_2026_1","IPSL-CM5A-LR_2027_1","IPSL-CM5A-LR_2028_1","MIROC5_2029_1","MIROC5_2030_1","ACCESS1-0_2031_1","NORESM1-M_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","ACCESS1-3_2035_1","ACCESS1-3_2036_1","NORESM1-M_2037_1","GFDL-CM3_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","MIROC5_2041_1","ACCESS1-0_2042_1","ACCESS1-3_2043_1","IPSL-CM5A-LR_2044_1","IPSL-CM5A-LR_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","ACCESS1-3_2048_1","GFDL-CM3_2049_1","ACCESS1-0_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK915/(2^31-1),ModelProb,2),$C5922)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-0_2053_1","IPSL-CM5A-LR_2054_1","IPSL-CM5A-LR_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","NORESM1-M_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","IPSL-CM5A-LR_2065_1","NORESM1-M_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","NORESM1-M_2074_1","ACCESS1-3_2075_1","HADGEM2-CC_2076_1","ACCESS1-0_2077_1","NORESM1-M_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","ACCESS1-3_2081_1","HADGEM2-CC_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ915/(2^31-1),ModelProb,2),$C5922)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","NORESM1-M_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","NORESM1-M_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","ACCESS1-0_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"HADGEM2-CC",836,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E986/(2^31-1),ModelProb,2),$C5993)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"MIROC5_2021_1","HADGEM2-CC_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","ACCESS1-3_2025_1","ACCESS1-0_2026_1","HADGEM2-CC_2027_1","IPSL-CM5A-LR_2028_1","HADGEM2-CC_2029_1","HADGEM2-CC_2030_1","IPSL-CM5A-LR_2031_1","GFDL-CM3_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","NORESM1-M_2035_1","NORESM1-M_2036_1","ACCESS1-3_2037_1","GFDL-CM3_2038_1","HADGEM2-CC_2039_1","GFDL-CM3_2040_1","HADGEM2-CC_2041_1","MIROC5_2042_1","GFDL-CM3_2043_1","ACCESS1-0_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-0_2047_1","ACCESS1-0_2048_1","MIROC5_2049_1","GFDL-CM3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK986/(2^31-1),ModelProb,2),$C5993)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-3_2053_1","MIROC5_2054_1","NORESM1-M_2055_1","ACCESS1-3_2056_1","HADGEM2-CC_2057_1","NORESM1-M_2058_1","IPSL-CM5A-LR_2059_1","ACCESS1-3_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","GFDL-CM3_2064_1","NORESM1-M_2065_1","NORESM1-M_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","HADGEM2-CC_2071_1","IPSL-CM5A-LR_2072_1","MIROC5_2073_1","IPSL-CM5A-LR_2074_1","GFDL-CM3_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","MIROC5_2078_1","GFDL-CM3_2079_1","HADGEM2-CC_2080_1","MIROC5_2081_1","GFDL-CM3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ986/(2^31-1),ModelProb,2),$C5993)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"GFDL-CM3_2085_1","ACCESS1-3_2086_1","MIROC5_2087_1","ACCESS1-3_2088_1","ACCESS1-0_2089_1","HADGEM2-CC_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","HADGEM2-CC_2093_1","MIROC5_2094_1","NORESM1-M_2095_1","ACCESS1-0_2096_1","GFDL-CM3_2097_1","GFDL-CM3_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",869,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1019/(2^31-1),ModelProb,2),$C6026)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"GFDL-CM3_2021_1","ACCESS1-0_2022_1","HADGEM2-CC_2023_1","MIROC5_2024_1","IPSL-CM5A-LR_2025_1","NORESM1-M_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","IPSL-CM5A-LR_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","GFDL-CM3_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-0_2035_1","GFDL-CM3_2036_1","ACCESS1-3_2037_1","NORESM1-M_2038_1","MIROC5_2039_1","NORESM1-M_2040_1","NORESM1-M_2041_1","IPSL-CM5A-LR_2042_1","GFDL-CM3_2043_1","NORESM1-M_2044_1","GFDL-CM3_2045_1","ACCESS1-0_2046_1","HADGEM2-CC_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1019/(2^31-1),ModelProb,2),$C6026)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-3_2053_1","IPSL-CM5A-LR_2054_1","GFDL-CM3_2055_1","ACCESS1-0_2056_1","HADGEM2-CC_2057_1","NORESM1-M_2058_1","IPSL-CM5A-LR_2059_1","NORESM1-M_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","ACCESS1-0_2066_1","ACCESS1-0_2067_1","NORESM1-M_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","NORESM1-M_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","HADGEM2-CC_2076_1","HADGEM2-CC_2077_1","ACCESS1-3_2078_1","MIROC5_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","ACCESS1-0_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1019/(2^31-1),ModelProb,2),$C6026)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"NORESM1-M_2085_1","ACCESS1-3_2086_1","NORESM1-M_2087_1","ACCESS1-3_2088_1","NORESM1-M_2089_1","MIROC5_2090_1","MIROC5_2091_1","MIROC5_2092_1","GFDL-CM3_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","NORESM1-M_2098_1","HADGEM2-CC_2099_1"]
[null,null,"MIROC5",894,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1044/(2^31-1),ModelProb,2),$C6051)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","GFDL-CM3_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","NORESM1-M_2025_1","ACCESS1-3_2026_1","NORESM1-M_2027_1","MIROC5_2028_1","IPSL-CM5A-LR_2029_1","GFDL-CM3_2030_1","GFDL-CM3_2031_1","GFDL-CM3_2032_1","ACCESS1-0_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","NORESM1-M_2036_1","HADGEM2-CC_2037_1","GFDL-CM3_2038_1","IPSL-CM5A-LR_2039_1","MIROC5_2040_1","HADGEM2-CC_2041_1","GFDL-CM3_2042_1","GFDL-CM3_2043_1","ACCESS1-3_2044_1","IPSL-CM5A-LR_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","GFDL-CM3_2049_1","HADGEM2-CC_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1044/(2^31-1),ModelProb,2),$C6051)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"NORESM1-M_2053_1","MIROC5_2054_1","ACCESS1-0_2055_1","IPSL-CM5A-LR_2056_1","MIROC5_2057_1","HADGEM2-CC_2058_1","IPSL-CM5A-LR_2059_1","ACCESS1-3_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","NORESM1-M_2066_1","ACCESS1-0_2067_1","ACCESS1-3_2068_1","NORESM1-M_2069_1","MIROC5_2070_1","ACCESS1-0_2071_1","HADGEM2-CC_2072_1","MIROC5_2073_1","NORESM1-M_2074_1","MIROC5_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","ACCESS1-3_2078_1","MIROC5_2079_1","ACCESS1-3_2080_1","HADGEM2-CC_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1044/(2^31-1),ModelProb,2),$C6051)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-3_2086_1","MIROC5_2087_1","ACCESS1-3_2088_1","GFDL-CM3_2089_1","MIROC5_2090_1","HADGEM2-CC_2091_1","ACCESS1-3_2092_1","HADGEM2-CC_2093_1","ACCESS1-0_2094_1","ACCESS1-0_2095_1","ACCESS1-0_2096_1","MIROC5_2097_1","NORESM1-M_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"GFDL-CM3",958,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1108/(2^31-1),ModelProb,2),$C6115)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"ACCESS1-0_2021_1","MIROC5_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","HADGEM2-CC_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-0_2027_1","ACCESS1-3_2028_1","ACCESS1-3_2029_1","ACCESS1-3_2030_1","NORESM1-M_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-0_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","IPSL-CM5A-LR_2039_1","HADGEM2-CC_2040_1","MIROC5_2041_1","GFDL-CM3_2042_1","IPSL-CM5A-LR_2043_1","IPSL-CM5A-LR_2044_1","IPSL-CM5A-LR_2045_1","NORESM1-M_2046_1","HADGEM2-CC_2047_1","IPSL-CM5A-LR_2048_1","MIROC5_2049_1","NORESM1-M_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1108/(2^31-1),ModelProb,2),$C6115)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-3_2053_1","ACCESS1-3_2054_1","HADGEM2-CC_2055_1","NORESM1-M_2056_1","NORESM1-M_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","MIROC5_2061_1","MIROC5_2062_1","NORESM1-M_2063_1","GFDL-CM3_2064_1","GFDL-CM3_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","NORESM1-M_2068_1","ACCESS1-3_2069_1","ACCESS1-3_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","GFDL-CM3_2073_1","IPSL-CM5A-LR_2074_1","IPSL-CM5A-LR_2075_1","IPSL-CM5A-LR_2076_1","ACCESS1-0_2077_1","ACCESS1-3_2078_1","GFDL-CM3_2079_1","NORESM1-M_2080_1","NORESM1-M_2081_1","ACCESS1-3_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1108/(2^31-1),ModelProb,2),$C6115)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","GFDL-CM3_2087_1","IPSL-CM5A-LR_2088_1","NORESM1-M_2089_1","NORESM1-M_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","MIROC5_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","IPSL-CM5A-LR_2096_1","MIROC5_2097_1","IPSL-CM5A-LR_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",983,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1133/(2^31-1),ModelProb,2),$C6140)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-0_2021_1","IPSL-CM5A-LR_2022_1","ACCESS1-0_2023_1","MIROC5_2024_1","MIROC5_2025_1","GFDL-CM3_2026_1","NORESM1-M_2027_1","ACCESS1-0_2028_1","ACCESS1-0_2029_1","HADGEM2-CC_2030_1","ACCESS1-0_2031_1","MIROC5_2032_1","GFDL-CM3_2033_1","ACCESS1-0_2034_1","HADGEM2-CC_2035_1","NORESM1-M_2036_1","IPSL-CM5A-LR_2037_1","GFDL-CM3_2038_1","GFDL-CM3_2039_1","NORESM1-M_2040_1","IPSL-CM5A-LR_2041_1","MIROC5_2042_1","ACCESS1-3_2043_1","HADGEM2-CC_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","IPSL-CM5A-LR_2047_1","IPSL-CM5A-LR_2048_1","NORESM1-M_2049_1","IPSL-CM5A-LR_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1133/(2^31-1),ModelProb,2),$C6140)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"HADGEM2-CC_2053_1","ACCESS1-0_2054_1","MIROC5_2055_1","IPSL-CM5A-LR_2056_1","MIROC5_2057_1","HADGEM2-CC_2058_1","IPSL-CM5A-LR_2059_1","GFDL-CM3_2060_1","GFDL-CM3_2061_1","IPSL-CM5A-LR_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","GFDL-CM3_2065_1","GFDL-CM3_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","IPSL-CM5A-LR_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","NORESM1-M_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","ACCESS1-0_2075_1","HADGEM2-CC_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","ACCESS1-3_2079_1","MIROC5_2080_1","ACCESS1-3_2081_1","HADGEM2-CC_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1133/(2^31-1),ModelProb,2),$C6140)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-0_2085_1","ACCESS1-0_2086_1","ACCESS1-0_2087_1","ACCESS1-3_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","HADGEM2-CC_2091_1","ACCESS1-3_2092_1","HADGEM2-CC_2093_1","ACCESS1-3_2094_1","HADGEM2-CC_2095_1","GFDL-CM3_2096_1","NORESM1-M_2097_1","ACCESS1-0_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",1008,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1158/(2^31-1),ModelProb,2),$C6165)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"NORESM1-M_2021_1","MIROC5_2022_1","ACCESS1-3_2023_1","ACCESS1-0_2024_1","ACCESS1-0_2025_1","GFDL-CM3_2026_1","NORESM1-M_2027_1","HADGEM2-CC_2028_1","HADGEM2-CC_2029_1","HADGEM2-CC_2030_1","MIROC5_2031_1","ACCESS1-3_2032_1","NORESM1-M_2033_1","ACCESS1-0_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","HADGEM2-CC_2037_1","ACCESS1-0_2038_1","GFDL-CM3_2039_1","GFDL-CM3_2040_1","IPSL-CM5A-LR_2041_1","IPSL-CM5A-LR_2042_1","GFDL-CM3_2043_1","IPSL-CM5A-LR_2044_1","ACCESS1-3_2045_1","NORESM1-M_2046_1","GFDL-CM3_2047_1","ACCESS1-3_2048_1","GFDL-CM3_2049_1","ACCESS1-0_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1158/(2^31-1),ModelProb,2),$C6165)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"NORESM1-M_2053_1","NORESM1-M_2054_1","NORESM1-M_2055_1","MIROC5_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-0_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","MIROC5_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","ACCESS1-0_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","ACCESS1-0_2069_1","IPSL-CM5A-LR_2070_1","MIROC5_2071_1","NORESM1-M_2072_1","NORESM1-M_2073_1","HADGEM2-CC_2074_1","GFDL-CM3_2075_1","HADGEM2-CC_2076_1","MIROC5_2077_1","NORESM1-M_2078_1","NORESM1-M_2079_1","ACCESS1-3_2080_1","GFDL-CM3_2081_1","GFDL-CM3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1158/(2^31-1),ModelProb,2),$C6165)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","MIROC5_2087_1","GFDL-CM3_2088_1","ACCESS1-3_2089_1","MIROC5_2090_1","NORESM1-M_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-0_2093_1","IPSL-CM5A-LR_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","IPSL-CM5A-LR_2097_1","MIROC5_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"NORESM1-M",1041,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1191/(2^31-1),ModelProb,2),$C6198)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"NORESM1-M_2021_1","ACCESS1-0_2022_1","GFDL-CM3_2023_1","NORESM1-M_2024_1","MIROC5_2025_1","ACCESS1-0_2026_1","ACCESS1-0_2027_1","MIROC5_2028_1","MIROC5_2029_1","NORESM1-M_2030_1","ACCESS1-0_2031_1","GFDL-CM3_2032_1","GFDL-CM3_2033_1","NORESM1-M_2034_1","ACCESS1-0_2035_1","ACCESS1-0_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","HADGEM2-CC_2040_1","MIROC5_2041_1","HADGEM2-CC_2042_1","ACCESS1-0_2043_1","MIROC5_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","NORESM1-M_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1191/(2^31-1),ModelProb,2),$C6198)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"GFDL-CM3_2053_1","IPSL-CM5A-LR_2054_1","HADGEM2-CC_2055_1","ACCESS1-3_2056_1","ACCESS1-3_2057_1","ACCESS1-0_2058_1","ACCESS1-0_2059_1","HADGEM2-CC_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","HADGEM2-CC_2068_1","MIROC5_2069_1","ACCESS1-3_2070_1","NORESM1-M_2071_1","IPSL-CM5A-LR_2072_1","IPSL-CM5A-LR_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","NORESM1-M_2076_1","ACCESS1-0_2077_1","IPSL-CM5A-LR_2078_1","NORESM1-M_2079_1","ACCESS1-0_2080_1","ACCESS1-3_2081_1","ACCESS1-3_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1191/(2^31-1),ModelProb,2),$C6198)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","IPSL-CM5A-LR_2088_1","ACCESS1-3_2089_1","ACCESS1-3_2090_1","ACCESS1-0_2091_1","HADGEM2-CC_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","IPSL-CM5A-LR_2097_1","HADGEM2-CC_2098_1","HADGEM2-CC_2099_1"]
[null,null,"ACCESS1-3",1088,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1238/(2^31-1),ModelProb,2),$C6245)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-3_2021_1","GFDL-CM3_2022_1","GFDL-CM3_2023_1","NORESM1-M_2024_1","ACCESS1-3_2025_1","NORESM1-M_2026_1","ACCESS1-0_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","GFDL-CM3_2030_1","ACCESS1-0_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","GFDL-CM3_2034_1","GFDL-CM3_2035_1","ACCESS1-0_2036_1","ACCESS1-3_2037_1","HADGEM2-CC_2038_1","IPSL-CM5A-LR_2039_1","MIROC5_2040_1","HADGEM2-CC_2041_1","ACCESS1-3_2042_1","ACCESS1-3_2043_1","NORESM1-M_2044_1","NORESM1-M_2045_1","ACCESS1-3_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","MIROC5_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1238/(2^31-1),ModelProb,2),$C6245)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"MIROC5_2053_1","HADGEM2-CC_2054_1","MIROC5_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","HADGEM2-CC_2058_1","GFDL-CM3_2059_1","NORESM1-M_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","ACCESS1-3_2069_1","IPSL-CM5A-LR_2070_1","MIROC5_2071_1","IPSL-CM5A-LR_2072_1","ACCESS1-0_2073_1","ACCESS1-0_2074_1","ACCESS1-0_2075_1","IPSL-CM5A-LR_2076_1","IPSL-CM5A-LR_2077_1","NORESM1-M_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","HADGEM2-CC_2081_1","MIROC5_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1238/(2^31-1),ModelProb,2),$C6245)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-0_2085_1","MIROC5_2086_1","NORESM1-M_2087_1","ACCESS1-3_2088_1","ACCESS1-0_2089_1","MIROC5_2090_1","MIROC5_2091_1","MIROC5_2092_1","GFDL-CM3_2093_1","NORESM1-M_2094_1","MIROC5_2095_1","IPSL-CM5A-LR_2096_1","NORESM1-M_2097_1","HADGEM2-CC_2098_1","NORESM1-M_2099_1"]
[null,null,"GFDL-CM3",1130,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1280/(2^31-1),ModelProb,2),$C6287)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"IPSL-CM5A-LR_2021_1","HADGEM2-CC_2022_1","GFDL-CM3_2023_1","MIROC5_2024_1","ACCESS1-3_2025_1","IPSL-CM5A-LR_2026_1","GFDL-CM3_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","NORESM1-M_2030_1","GFDL-CM3_2031_1","MIROC5_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","HADGEM2-CC_2036_1","ACCESS1-0_2037_1","ACCESS1-3_2038_1","HADGEM2-CC_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-3_2044_1","ACCESS1-3_2045_1","GFDL-CM3_2046_1","IPSL-CM5A-LR_2047_1","GFDL-CM3_2048_1","IPSL-CM5A-LR_2049_1","ACCESS1-3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1280/(2^31-1),ModelProb,2),$C6287)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"NORESM1-M_2053_1","NORESM1-M_2054_1","MIROC5_2055_1","IPSL-CM5A-LR_2056_1","IPSL-CM5A-LR_2057_1","NORESM1-M_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","HADGEM2-CC_2061_1","ACCESS1-3_2062_1","MIROC5_2063_1","GFDL-CM3_2064_1","ACCESS1-3_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","GFDL-CM3_2068_1","IPSL-CM5A-LR_2069_1","IPSL-CM5A-LR_2070_1","ACCESS1-0_2071_1","HADGEM2-CC_2072_1","NORESM1-M_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-3_2075_1","HADGEM2-CC_2076_1","NORESM1-M_2077_1","ACCESS1-3_2078_1","ACCESS1-0_2079_1","GFDL-CM3_2080_1","HADGEM2-CC_2081_1","IPSL-CM5A-LR_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1280/(2^31-1),ModelProb,2),$C6287)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"ACCESS1-3_2085_1","IPSL-CM5A-LR_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","ACCESS1-3_2089_1","GFDL-CM3_2090_1","GFDL-CM3_2091_1","NORESM1-M_2092_1","ACCESS1-0_2093_1","NORESM1-M_2094_1","HADGEM2-CC_2095_1","ACCESS1-3_2096_1","GFDL-CM3_2097_1","ACCESS1-0_2098_1","MIROC5_2099_1"]
[null,null,"HADGEM2-CC",1163,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1313/(2^31-1),ModelProb,2),$C6320)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","NORESM1-M_2023_1","IPSL-CM5A-LR_2024_1","ACCESS1-0_2025_1","NORESM1-M_2026_1","ACCESS1-0_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","ACCESS1-0_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","GFDL-CM3_2033_1","IPSL-CM5A-LR_2034_1","MIROC5_2035_1","ACCESS1-3_2036_1","NORESM1-M_2037_1","GFDL-CM3_2038_1","NORESM1-M_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","ACCESS1-0_2042_1","MIROC5_2043_1","HADGEM2-CC_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","NORESM1-M_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","NORESM1-M_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1313/(2^31-1),ModelProb,2),$C6320)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"GFDL-CM3_2053_1","NORESM1-M_2054_1","ACCESS1-3_2055_1","GFDL-CM3_2056_1","ACCESS1-3_2057_1","IPSL-CM5A-LR_2058_1","NORESM1-M_2059_1","GFDL-CM3_2060_1","NORESM1-M_2061_1","GFDL-CM3_2062_1","MIROC5_2063_1","ACCESS1-0_2064_1","IPSL-CM5A-LR_2065_1","MIROC5_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","ACCESS1-0_2069_1","ACCESS1-0_2070_1","IPSL-CM5A-LR_2071_1","NORESM1-M_2072_1","ACCESS1-3_2073_1","MIROC5_2074_1","GFDL-CM3_2075_1","GFDL-CM3_2076_1","GFDL-CM3_2077_1","MIROC5_2078_1","ACCESS1-3_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","MIROC5_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1313/(2^31-1),ModelProb,2),$C6320)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","MIROC5_2088_1","MIROC5_2089_1","ACCESS1-0_2090_1","NORESM1-M_2091_1","NORESM1-M_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","ACCESS1-0_2097_1","HADGEM2-CC_2098_1","GFDL-CM3_2099_1"]
[null,null,{"$f":"VLOOKUP(E1367/(2^31-1),ModelProb,2)","v":"MIROC5"},1217,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1367/(2^31-1),ModelProb,2),$C6374)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"NORESM1-M_2021_1","NORESM1-M_2022_1","MIROC5_2023_1","GFDL-CM3_2024_1","GFDL-CM3_2025_1","MIROC5_2026_1","MIROC5_2027_1","ACCESS1-0_2028_1","ACCESS1-0_2029_1","NORESM1-M_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","ACCESS1-0_2035_1","MIROC5_2036_1","IPSL-CM5A-LR_2037_1","NORESM1-M_2038_1","ACCESS1-0_2039_1","GFDL-CM3_2040_1","IPSL-CM5A-LR_2041_1","GFDL-CM3_2042_1","IPSL-CM5A-LR_2043_1","IPSL-CM5A-LR_2044_1","GFDL-CM3_2045_1","NORESM1-M_2046_1","ACCESS1-3_2047_1","ACCESS1-0_2048_1","MIROC5_2049_1","IPSL-CM5A-LR_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1367/(2^31-1),ModelProb,2),$C6374)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"IPSL-CM5A-LR_2053_1","ACCESS1-3_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","NORESM1-M_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","ACCESS1-3_2060_1","ACCESS1-3_2061_1","IPSL-CM5A-LR_2062_1","IPSL-CM5A-LR_2063_1","GFDL-CM3_2064_1","IPSL-CM5A-LR_2065_1","HADGEM2-CC_2066_1","HADGEM2-CC_2067_1","ACCESS1-3_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","ACCESS1-3_2071_1","HADGEM2-CC_2072_1","MIROC5_2073_1","NORESM1-M_2074_1","NORESM1-M_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","MIROC5_2078_1","MIROC5_2079_1","ACCESS1-3_2080_1","GFDL-CM3_2081_1","GFDL-CM3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1367/(2^31-1),ModelProb,2),$C6374)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"HADGEM2-CC_2085_1","NORESM1-M_2086_1","NORESM1-M_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","IPSL-CM5A-LR_2094_1","MIROC5_2095_1","GFDL-CM3_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","GFDL-CM3_2099_1"]
[null,null,"ACCESS1-0",1252,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1402/(2^31-1),ModelProb,2),$C6409)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"NORESM1-M_2021_1","ACCESS1-3_2022_1","GFDL-CM3_2023_1","GFDL-CM3_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-0_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","HADGEM2-CC_2029_1","IPSL-CM5A-LR_2030_1","GFDL-CM3_2031_1","NORESM1-M_2032_1","IPSL-CM5A-LR_2033_1","GFDL-CM3_2034_1","IPSL-CM5A-LR_2035_1","NORESM1-M_2036_1","HADGEM2-CC_2037_1","ACCESS1-3_2038_1","HADGEM2-CC_2039_1","ACCESS1-0_2040_1","IPSL-CM5A-LR_2041_1","IPSL-CM5A-LR_2042_1","ACCESS1-0_2043_1","ACCESS1-3_2044_1","MIROC5_2045_1","ACCESS1-0_2046_1","NORESM1-M_2047_1","NORESM1-M_2048_1","ACCESS1-3_2049_1","GFDL-CM3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1402/(2^31-1),ModelProb,2),$C6409)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"IPSL-CM5A-LR_2053_1","GFDL-CM3_2054_1","ACCESS1-3_2055_1","MIROC5_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-0_2058_1","HADGEM2-CC_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","NORESM1-M_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","HADGEM2-CC_2068_1","GFDL-CM3_2069_1","ACCESS1-3_2070_1","HADGEM2-CC_2071_1","NORESM1-M_2072_1","MIROC5_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","ACCESS1-0_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","GFDL-CM3_2079_1","NORESM1-M_2080_1","IPSL-CM5A-LR_2081_1","ACCESS1-3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1402/(2^31-1),ModelProb,2),$C6409)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"GFDL-CM3_2085_1","GFDL-CM3_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-3_2091_1","NORESM1-M_2092_1","MIROC5_2093_1","NORESM1-M_2094_1","ACCESS1-0_2095_1","MIROC5_2096_1","MIROC5_2097_1","MIROC5_2098_1","ACCESS1-3_2099_1"]
[null,null,"IPSL-CM5A-LR",1306,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1456/(2^31-1),ModelProb,2),$C6463)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"NORESM1-M_2021_1","ACCESS1-0_2022_1","NORESM1-M_2023_1","IPSL-CM5A-LR_2024_1","IPSL-CM5A-LR_2025_1","MIROC5_2026_1","GFDL-CM3_2027_1","IPSL-CM5A-LR_2028_1","IPSL-CM5A-LR_2029_1","GFDL-CM3_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","ACCESS1-3_2034_1","GFDL-CM3_2035_1","ACCESS1-3_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","ACCESS1-0_2039_1","ACCESS1-3_2040_1","ACCESS1-3_2041_1","NORESM1-M_2042_1","MIROC5_2043_1","ACCESS1-3_2044_1","IPSL-CM5A-LR_2045_1","NORESM1-M_2046_1","HADGEM2-CC_2047_1","MIROC5_2048_1","ACCESS1-0_2049_1","GFDL-CM3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1456/(2^31-1),ModelProb,2),$C6463)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"MIROC5_2053_1","ACCESS1-3_2054_1","HADGEM2-CC_2055_1","ACCESS1-3_2056_1","ACCESS1-3_2057_1","ACCESS1-3_2058_1","MIROC5_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","HADGEM2-CC_2063_1","GFDL-CM3_2064_1","IPSL-CM5A-LR_2065_1","MIROC5_2066_1","MIROC5_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","HADGEM2-CC_2070_1","HADGEM2-CC_2071_1","HADGEM2-CC_2072_1","HADGEM2-CC_2073_1","ACCESS1-0_2074_1","ACCESS1-3_2075_1","HADGEM2-CC_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","ACCESS1-3_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1456/(2^31-1),ModelProb,2),$C6463)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"ACCESS1-0_2085_1","MIROC5_2086_1","MIROC5_2087_1","MIROC5_2088_1","HADGEM2-CC_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","NORESM1-M_2092_1","ACCESS1-0_2093_1","NORESM1-M_2094_1","ACCESS1-0_2095_1","IPSL-CM5A-LR_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"IPSL-CM5A-LR",1341,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1491/(2^31-1),ModelProb,2),$C6498)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"IPSL-CM5A-LR_2021_1","NORESM1-M_2022_1","ACCESS1-3_2023_1","MIROC5_2024_1","GFDL-CM3_2025_1","GFDL-CM3_2026_1","GFDL-CM3_2027_1","MIROC5_2028_1","GFDL-CM3_2029_1","NORESM1-M_2030_1","MIROC5_2031_1","GFDL-CM3_2032_1","ACCESS1-0_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-0_2035_1","HADGEM2-CC_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","ACCESS1-0_2039_1","MIROC5_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","NORESM1-M_2043_1","HADGEM2-CC_2044_1","GFDL-CM3_2045_1","ACCESS1-0_2046_1","ACCESS1-3_2047_1","GFDL-CM3_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1491/(2^31-1),ModelProb,2),$C6498)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-3_2053_1","NORESM1-M_2054_1","ACCESS1-3_2055_1","ACCESS1-3_2056_1","NORESM1-M_2057_1","NORESM1-M_2058_1","ACCESS1-0_2059_1","NORESM1-M_2060_1","IPSL-CM5A-LR_2061_1","IPSL-CM5A-LR_2062_1","MIROC5_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-3_2068_1","ACCESS1-0_2069_1","GFDL-CM3_2070_1","HADGEM2-CC_2071_1","MIROC5_2072_1","ACCESS1-0_2073_1","IPSL-CM5A-LR_2074_1","MIROC5_2075_1","ACCESS1-0_2076_1","IPSL-CM5A-LR_2077_1","GFDL-CM3_2078_1","NORESM1-M_2079_1","GFDL-CM3_2080_1","IPSL-CM5A-LR_2081_1","GFDL-CM3_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1491/(2^31-1),ModelProb,2),$C6498)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"HADGEM2-CC_2085_1","GFDL-CM3_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","GFDL-CM3_2089_1","ACCESS1-0_2090_1","ACCESS1-3_2091_1","NORESM1-M_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","HADGEM2-CC_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",1374,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1524/(2^31-1),ModelProb,2),$C6531)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"NORESM1-M_2021_1","ACCESS1-3_2022_1","NORESM1-M_2023_1","ACCESS1-0_2024_1","GFDL-CM3_2025_1","ACCESS1-0_2026_1","ACCESS1-0_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","GFDL-CM3_2036_1","HADGEM2-CC_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","NORESM1-M_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","MIROC5_2043_1","IPSL-CM5A-LR_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","NORESM1-M_2047_1","MIROC5_2048_1","HADGEM2-CC_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1524/(2^31-1),ModelProb,2),$C6531)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"GFDL-CM3_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","IPSL-CM5A-LR_2056_1","ACCESS1-0_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","GFDL-CM3_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","IPSL-CM5A-LR_2068_1","ACCESS1-3_2069_1","ACCESS1-3_2070_1","IPSL-CM5A-LR_2071_1","GFDL-CM3_2072_1","HADGEM2-CC_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","ACCESS1-0_2078_1","NORESM1-M_2079_1","IPSL-CM5A-LR_2080_1","MIROC5_2081_1","IPSL-CM5A-LR_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1524/(2^31-1),ModelProb,2),$C6531)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"GFDL-CM3_2085_1","IPSL-CM5A-LR_2086_1","MIROC5_2087_1","NORESM1-M_2088_1","ACCESS1-3_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-0_2091_1","MIROC5_2092_1","MIROC5_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","ACCESS1-0_2097_1","ACCESS1-0_2098_1","ACCESS1-0_2099_1"]
[null,null,"ACCESS1-0",1411,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1561/(2^31-1),ModelProb,2),$C6568)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"MIROC5_2021_1","NORESM1-M_2022_1","ACCESS1-0_2023_1","MIROC5_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-0_2026_1","IPSL-CM5A-LR_2027_1","MIROC5_2028_1","HADGEM2-CC_2029_1","NORESM1-M_2030_1","ACCESS1-3_2031_1","GFDL-CM3_2032_1","MIROC5_2033_1","ACCESS1-3_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-3_2036_1","IPSL-CM5A-LR_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","HADGEM2-CC_2040_1","GFDL-CM3_2041_1","IPSL-CM5A-LR_2042_1","GFDL-CM3_2043_1","NORESM1-M_2044_1","IPSL-CM5A-LR_2045_1","NORESM1-M_2046_1","IPSL-CM5A-LR_2047_1","IPSL-CM5A-LR_2048_1","NORESM1-M_2049_1","MIROC5_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1561/(2^31-1),ModelProb,2),$C6568)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"NORESM1-M_2053_1","GFDL-CM3_2054_1","ACCESS1-3_2055_1","IPSL-CM5A-LR_2056_1","ACCESS1-0_2057_1","ACCESS1-0_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","NORESM1-M_2061_1","IPSL-CM5A-LR_2062_1","ACCESS1-3_2063_1","GFDL-CM3_2064_1","MIROC5_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","GFDL-CM3_2069_1","ACCESS1-3_2070_1","ACCESS1-3_2071_1","MIROC5_2072_1","MIROC5_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","GFDL-CM3_2079_1","HADGEM2-CC_2080_1","ACCESS1-3_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1561/(2^31-1),ModelProb,2),$C6568)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"NORESM1-M_2085_1","MIROC5_2086_1","MIROC5_2087_1","IPSL-CM5A-LR_2088_1","ACCESS1-0_2089_1","GFDL-CM3_2090_1","GFDL-CM3_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","GFDL-CM3_2097_1","GFDL-CM3_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-3",1463,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1613/(2^31-1),ModelProb,2),$C6620)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-3_2021_1","HADGEM2-CC_2022_1","GFDL-CM3_2023_1","HADGEM2-CC_2024_1","MIROC5_2025_1","GFDL-CM3_2026_1","IPSL-CM5A-LR_2027_1","MIROC5_2028_1","ACCESS1-3_2029_1","NORESM1-M_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","ACCESS1-3_2033_1","ACCESS1-3_2034_1","ACCESS1-0_2035_1","HADGEM2-CC_2036_1","MIROC5_2037_1","ACCESS1-0_2038_1","GFDL-CM3_2039_1","ACCESS1-3_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","IPSL-CM5A-LR_2043_1","MIROC5_2044_1","ACCESS1-0_2045_1","NORESM1-M_2046_1","NORESM1-M_2047_1","NORESM1-M_2048_1","HADGEM2-CC_2049_1","ACCESS1-3_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1613/(2^31-1),ModelProb,2),$C6620)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"MIROC5_2053_1","ACCESS1-3_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","ACCESS1-3_2057_1","MIROC5_2058_1","HADGEM2-CC_2059_1","HADGEM2-CC_2060_1","IPSL-CM5A-LR_2061_1","MIROC5_2062_1","MIROC5_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","GFDL-CM3_2066_1","MIROC5_2067_1","ACCESS1-3_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","ACCESS1-0_2071_1","ACCESS1-3_2072_1","GFDL-CM3_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-3_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","MIROC5_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","ACCESS1-3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1613/(2^31-1),ModelProb,2),$C6620)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","ACCESS1-0_2090_1","ACCESS1-3_2091_1","ACCESS1-3_2092_1","IPSL-CM5A-LR_2093_1","MIROC5_2094_1","ACCESS1-0_2095_1","MIROC5_2096_1","IPSL-CM5A-LR_2097_1","GFDL-CM3_2098_1","GFDL-CM3_2099_1"]
[null,null,"MIROC5",1496,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1646/(2^31-1),ModelProb,2),$C6653)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"IPSL-CM5A-LR_2021_1","GFDL-CM3_2022_1","ACCESS1-0_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","MIROC5_2026_1","MIROC5_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","GFDL-CM3_2030_1","MIROC5_2031_1","ACCESS1-0_2032_1","NORESM1-M_2033_1","NORESM1-M_2034_1","MIROC5_2035_1","IPSL-CM5A-LR_2036_1","ACCESS1-3_2037_1","ACCESS1-3_2038_1","MIROC5_2039_1","GFDL-CM3_2040_1","ACCESS1-3_2041_1","ACCESS1-0_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-0_2044_1","ACCESS1-0_2045_1","NORESM1-M_2046_1","MIROC5_2047_1","HADGEM2-CC_2048_1","GFDL-CM3_2049_1","IPSL-CM5A-LR_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1646/(2^31-1),ModelProb,2),$C6653)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"MIROC5_2053_1","ACCESS1-0_2054_1","NORESM1-M_2055_1","GFDL-CM3_2056_1","ACCESS1-0_2057_1","NORESM1-M_2058_1","ACCESS1-0_2059_1","GFDL-CM3_2060_1","MIROC5_2061_1","HADGEM2-CC_2062_1","ACCESS1-0_2063_1","ACCESS1-3_2064_1","MIROC5_2065_1","GFDL-CM3_2066_1","NORESM1-M_2067_1","HADGEM2-CC_2068_1","ACCESS1-0_2069_1","MIROC5_2070_1","HADGEM2-CC_2071_1","NORESM1-M_2072_1","ACCESS1-0_2073_1","GFDL-CM3_2074_1","MIROC5_2075_1","ACCESS1-3_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","MIROC5_2079_1","MIROC5_2080_1","HADGEM2-CC_2081_1","NORESM1-M_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1646/(2^31-1),ModelProb,2),$C6653)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"GFDL-CM3_2085_1","MIROC5_2086_1","MIROC5_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","NORESM1-M_2090_1","IPSL-CM5A-LR_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","MIROC5_2096_1","NORESM1-M_2097_1","MIROC5_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",1540,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1690/(2^31-1),ModelProb,2),$C6697)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"GFDL-CM3_2021_1","ACCESS1-3_2022_1","MIROC5_2023_1","MIROC5_2024_1","GFDL-CM3_2025_1","GFDL-CM3_2026_1","NORESM1-M_2027_1","NORESM1-M_2028_1","IPSL-CM5A-LR_2029_1","NORESM1-M_2030_1","ACCESS1-0_2031_1","ACCESS1-0_2032_1","HADGEM2-CC_2033_1","ACCESS1-0_2034_1","MIROC5_2035_1","MIROC5_2036_1","ACCESS1-3_2037_1","HADGEM2-CC_2038_1","MIROC5_2039_1","IPSL-CM5A-LR_2040_1","HADGEM2-CC_2041_1","GFDL-CM3_2042_1","HADGEM2-CC_2043_1","NORESM1-M_2044_1","IPSL-CM5A-LR_2045_1","NORESM1-M_2046_1","NORESM1-M_2047_1","MIROC5_2048_1","MIROC5_2049_1","NORESM1-M_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1690/(2^31-1),ModelProb,2),$C6697)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-3_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","GFDL-CM3_2056_1","GFDL-CM3_2057_1","HADGEM2-CC_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","ACCESS1-0_2064_1","GFDL-CM3_2065_1","HADGEM2-CC_2066_1","ACCESS1-3_2067_1","NORESM1-M_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","NORESM1-M_2073_1","ACCESS1-0_2074_1","ACCESS1-0_2075_1","MIROC5_2076_1","IPSL-CM5A-LR_2077_1","GFDL-CM3_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-3_2080_1","ACCESS1-3_2081_1","IPSL-CM5A-LR_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1690/(2^31-1),ModelProb,2),$C6697)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"ACCESS1-3_2085_1","ACCESS1-0_2086_1","GFDL-CM3_2087_1","MIROC5_2088_1","GFDL-CM3_2089_1","ACCESS1-3_2090_1","MIROC5_2091_1","HADGEM2-CC_2092_1","NORESM1-M_2093_1","HADGEM2-CC_2094_1","GFDL-CM3_2095_1","IPSL-CM5A-LR_2096_1","MIROC5_2097_1","IPSL-CM5A-LR_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"HADGEM2-CC",1585,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1735/(2^31-1),ModelProb,2),$C6742)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-0_2021_1","ACCESS1-0_2022_1","NORESM1-M_2023_1","MIROC5_2024_1","ACCESS1-3_2025_1","HADGEM2-CC_2026_1","MIROC5_2027_1","MIROC5_2028_1","ACCESS1-3_2029_1","IPSL-CM5A-LR_2030_1","NORESM1-M_2031_1","GFDL-CM3_2032_1","IPSL-CM5A-LR_2033_1","GFDL-CM3_2034_1","IPSL-CM5A-LR_2035_1","GFDL-CM3_2036_1","HADGEM2-CC_2037_1","NORESM1-M_2038_1","NORESM1-M_2039_1","HADGEM2-CC_2040_1","NORESM1-M_2041_1","NORESM1-M_2042_1","IPSL-CM5A-LR_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","MIROC5_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","IPSL-CM5A-LR_2049_1","GFDL-CM3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1735/(2^31-1),ModelProb,2),$C6742)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"NORESM1-M_2053_1","ACCESS1-3_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","GFDL-CM3_2057_1","ACCESS1-0_2058_1","ACCESS1-0_2059_1","HADGEM2-CC_2060_1","IPSL-CM5A-LR_2061_1","ACCESS1-0_2062_1","ACCESS1-0_2063_1","IPSL-CM5A-LR_2064_1","HADGEM2-CC_2065_1","MIROC5_2066_1","NORESM1-M_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","ACCESS1-0_2071_1","ACCESS1-3_2072_1","HADGEM2-CC_2073_1","ACCESS1-0_2074_1","GFDL-CM3_2075_1","NORESM1-M_2076_1","ACCESS1-0_2077_1","GFDL-CM3_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-3_2080_1","MIROC5_2081_1","HADGEM2-CC_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1735/(2^31-1),ModelProb,2),$C6742)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"NORESM1-M_2085_1","NORESM1-M_2086_1","ACCESS1-0_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","ACCESS1-0_2091_1","NORESM1-M_2092_1","MIROC5_2093_1","MIROC5_2094_1","MIROC5_2095_1","NORESM1-M_2096_1","MIROC5_2097_1","ACCESS1-3_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-3",1605,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1755/(2^31-1),ModelProb,2),$C6762)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"GFDL-CM3_2021_1","HADGEM2-CC_2022_1","MIROC5_2023_1","ACCESS1-3_2024_1","GFDL-CM3_2025_1","MIROC5_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","GFDL-CM3_2030_1","GFDL-CM3_2031_1","HADGEM2-CC_2032_1","NORESM1-M_2033_1","ACCESS1-0_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","ACCESS1-0_2043_1","NORESM1-M_2044_1","ACCESS1-0_2045_1","HADGEM2-CC_2046_1","HADGEM2-CC_2047_1","ACCESS1-0_2048_1","GFDL-CM3_2049_1","IPSL-CM5A-LR_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1755/(2^31-1),ModelProb,2),$C6762)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"IPSL-CM5A-LR_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-3_2055_1","NORESM1-M_2056_1","NORESM1-M_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","IPSL-CM5A-LR_2060_1","ACCESS1-3_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","HADGEM2-CC_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","HADGEM2-CC_2069_1","MIROC5_2070_1","HADGEM2-CC_2071_1","ACCESS1-0_2072_1","IPSL-CM5A-LR_2073_1","MIROC5_2074_1","GFDL-CM3_2075_1","MIROC5_2076_1","ACCESS1-3_2077_1","ACCESS1-3_2078_1","GFDL-CM3_2079_1","HADGEM2-CC_2080_1","HADGEM2-CC_2081_1","IPSL-CM5A-LR_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1755/(2^31-1),ModelProb,2),$C6762)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","MIROC5_2087_1","NORESM1-M_2088_1","ACCESS1-3_2089_1","NORESM1-M_2090_1","IPSL-CM5A-LR_2091_1","NORESM1-M_2092_1","MIROC5_2093_1","ACCESS1-0_2094_1","MIROC5_2095_1","ACCESS1-3_2096_1","HADGEM2-CC_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"IPSL-CM5A-LR",1635,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1785/(2^31-1),ModelProb,2),$C6792)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","GFDL-CM3_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","MIROC5_2030_1","HADGEM2-CC_2031_1","GFDL-CM3_2032_1","MIROC5_2033_1","ACCESS1-3_2034_1","HADGEM2-CC_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","HADGEM2-CC_2038_1","ACCESS1-0_2039_1","ACCESS1-0_2040_1","ACCESS1-3_2041_1","GFDL-CM3_2042_1","ACCESS1-3_2043_1","IPSL-CM5A-LR_2044_1","MIROC5_2045_1","NORESM1-M_2046_1","IPSL-CM5A-LR_2047_1","GFDL-CM3_2048_1","ACCESS1-0_2049_1","ACCESS1-0_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1785/(2^31-1),ModelProb,2),$C6792)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"MIROC5_2053_1","GFDL-CM3_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-0_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","ACCESS1-3_2061_1","NORESM1-M_2062_1","MIROC5_2063_1","ACCESS1-3_2064_1","HADGEM2-CC_2065_1","ACCESS1-3_2066_1","NORESM1-M_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","NORESM1-M_2070_1","GFDL-CM3_2071_1","MIROC5_2072_1","NORESM1-M_2073_1","ACCESS1-3_2074_1","MIROC5_2075_1","GFDL-CM3_2076_1","MIROC5_2077_1","ACCESS1-3_2078_1","ACCESS1-0_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","ACCESS1-0_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1785/(2^31-1),ModelProb,2),$C6792)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","ACCESS1-0_2086_1","GFDL-CM3_2087_1","ACCESS1-3_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","HADGEM2-CC_2091_1","GFDL-CM3_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","GFDL-CM3_2095_1","ACCESS1-3_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","HADGEM2-CC_2099_1"]
[null,null,"GFDL-CM3",1707,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1857/(2^31-1),ModelProb,2),$C6864)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"ACCESS1-0_2021_1","MIROC5_2022_1","ACCESS1-3_2023_1","NORESM1-M_2024_1","MIROC5_2025_1","HADGEM2-CC_2026_1","MIROC5_2027_1","ACCESS1-3_2028_1","ACCESS1-3_2029_1","NORESM1-M_2030_1","GFDL-CM3_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","MIROC5_2034_1","HADGEM2-CC_2035_1","MIROC5_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","GFDL-CM3_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-0_2041_1","ACCESS1-0_2042_1","ACCESS1-0_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","IPSL-CM5A-LR_2047_1","GFDL-CM3_2048_1","ACCESS1-3_2049_1","ACCESS1-0_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1857/(2^31-1),ModelProb,2),$C6864)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"HADGEM2-CC_2053_1","HADGEM2-CC_2054_1","ACCESS1-0_2055_1","NORESM1-M_2056_1","ACCESS1-0_2057_1","GFDL-CM3_2058_1","ACCESS1-0_2059_1","HADGEM2-CC_2060_1","NORESM1-M_2061_1","MIROC5_2062_1","MIROC5_2063_1","MIROC5_2064_1","MIROC5_2065_1","ACCESS1-3_2066_1","ACCESS1-3_2067_1","ACCESS1-3_2068_1","ACCESS1-0_2069_1","NORESM1-M_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","ACCESS1-0_2073_1","HADGEM2-CC_2074_1","MIROC5_2075_1","MIROC5_2076_1","IPSL-CM5A-LR_2077_1","MIROC5_2078_1","MIROC5_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1857/(2^31-1),ModelProb,2),$C6864)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"IPSL-CM5A-LR_2085_1","MIROC5_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","MIROC5_2091_1","GFDL-CM3_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","ACCESS1-0_2096_1","ACCESS1-3_2097_1","NORESM1-M_2098_1","MIROC5_2099_1"]
[null,null,"HADGEM2-CC",1734,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1884/(2^31-1),ModelProb,2),$C6891)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"HADGEM2-CC_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","NORESM1-M_2024_1","GFDL-CM3_2025_1","ACCESS1-3_2026_1","GFDL-CM3_2027_1","GFDL-CM3_2028_1","ACCESS1-0_2029_1","NORESM1-M_2030_1","MIROC5_2031_1","ACCESS1-0_2032_1","MIROC5_2033_1","GFDL-CM3_2034_1","HADGEM2-CC_2035_1","NORESM1-M_2036_1","ACCESS1-0_2037_1","HADGEM2-CC_2038_1","NORESM1-M_2039_1","GFDL-CM3_2040_1","NORESM1-M_2041_1","GFDL-CM3_2042_1","HADGEM2-CC_2043_1","ACCESS1-3_2044_1","ACCESS1-0_2045_1","GFDL-CM3_2046_1","ACCESS1-3_2047_1","GFDL-CM3_2048_1","GFDL-CM3_2049_1","ACCESS1-0_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1884/(2^31-1),ModelProb,2),$C6891)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"HADGEM2-CC_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","NORESM1-M_2058_1","HADGEM2-CC_2059_1","ACCESS1-0_2060_1","MIROC5_2061_1","ACCESS1-3_2062_1","ACCESS1-0_2063_1","GFDL-CM3_2064_1","IPSL-CM5A-LR_2065_1","NORESM1-M_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","ACCESS1-0_2069_1","IPSL-CM5A-LR_2070_1","GFDL-CM3_2071_1","ACCESS1-3_2072_1","GFDL-CM3_2073_1","GFDL-CM3_2074_1","GFDL-CM3_2075_1","NORESM1-M_2076_1","ACCESS1-0_2077_1","HADGEM2-CC_2078_1","ACCESS1-3_2079_1","MIROC5_2080_1","NORESM1-M_2081_1","NORESM1-M_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1884/(2^31-1),ModelProb,2),$C6891)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"ACCESS1-3_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","GFDL-CM3_2089_1","NORESM1-M_2090_1","HADGEM2-CC_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","MIROC5_2097_1","GFDL-CM3_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"ACCESS1-0",1757,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1907/(2^31-1),ModelProb,2),$C6914)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"GFDL-CM3_2021_1","NORESM1-M_2022_1","ACCESS1-3_2023_1","ACCESS1-3_2024_1","MIROC5_2025_1","ACCESS1-3_2026_1","ACCESS1-0_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","ACCESS1-3_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","MIROC5_2033_1","GFDL-CM3_2034_1","ACCESS1-0_2035_1","MIROC5_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","HADGEM2-CC_2039_1","ACCESS1-0_2040_1","IPSL-CM5A-LR_2041_1","GFDL-CM3_2042_1","ACCESS1-3_2043_1","GFDL-CM3_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","ACCESS1-0_2047_1","IPSL-CM5A-LR_2048_1","HADGEM2-CC_2049_1","GFDL-CM3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1907/(2^31-1),ModelProb,2),$C6914)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-0_2058_1","MIROC5_2059_1","GFDL-CM3_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","IPSL-CM5A-LR_2066_1","MIROC5_2067_1","IPSL-CM5A-LR_2068_1","MIROC5_2069_1","NORESM1-M_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","GFDL-CM3_2075_1","ACCESS1-3_2076_1","ACCESS1-0_2077_1","HADGEM2-CC_2078_1","NORESM1-M_2079_1","ACCESS1-0_2080_1","ACCESS1-0_2081_1","ACCESS1-0_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1907/(2^31-1),ModelProb,2),$C6914)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"IPSL-CM5A-LR_2085_1","MIROC5_2086_1","IPSL-CM5A-LR_2087_1","NORESM1-M_2088_1","ACCESS1-3_2089_1","ACCESS1-3_2090_1","ACCESS1-0_2091_1","HADGEM2-CC_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","NORESM1-M_2095_1","MIROC5_2096_1","HADGEM2-CC_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"ACCESS1-3",1790,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E1940/(2^31-1),ModelProb,2),$C6947)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-3_2021_1","IPSL-CM5A-LR_2022_1","IPSL-CM5A-LR_2023_1","ACCESS1-3_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","ACCESS1-0_2027_1","GFDL-CM3_2028_1","ACCESS1-3_2029_1","IPSL-CM5A-LR_2030_1","ACCESS1-0_2031_1","ACCESS1-3_2032_1","GFDL-CM3_2033_1","IPSL-CM5A-LR_2034_1","HADGEM2-CC_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","MIROC5_2038_1","GFDL-CM3_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-0_2041_1","HADGEM2-CC_2042_1","NORESM1-M_2043_1","MIROC5_2044_1","ACCESS1-0_2045_1","NORESM1-M_2046_1","ACCESS1-3_2047_1","MIROC5_2048_1","HADGEM2-CC_2049_1","ACCESS1-3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK1940/(2^31-1),ModelProb,2),$C6947)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-3_2053_1","GFDL-CM3_2054_1","HADGEM2-CC_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","GFDL-CM3_2058_1","NORESM1-M_2059_1","GFDL-CM3_2060_1","GFDL-CM3_2061_1","GFDL-CM3_2062_1","NORESM1-M_2063_1","NORESM1-M_2064_1","NORESM1-M_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","ACCESS1-3_2068_1","ACCESS1-3_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","ACCESS1-3_2072_1","ACCESS1-3_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","NORESM1-M_2079_1","ACCESS1-3_2080_1","MIROC5_2081_1","HADGEM2-CC_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ1940/(2^31-1),ModelProb,2),$C6947)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"GFDL-CM3_2085_1","ACCESS1-0_2086_1","MIROC5_2087_1","ACCESS1-3_2088_1","GFDL-CM3_2089_1","ACCESS1-3_2090_1","IPSL-CM5A-LR_2091_1","ACCESS1-3_2092_1","NORESM1-M_2093_1","MIROC5_2094_1","MIROC5_2095_1","GFDL-CM3_2096_1","ACCESS1-0_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"GFDL-CM3",1863,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2013/(2^31-1),ModelProb,2),$C7020)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"GFDL-CM3_2021_1","NORESM1-M_2022_1","GFDL-CM3_2023_1","MIROC5_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-0_2026_1","ACCESS1-3_2027_1","ACCESS1-0_2028_1","NORESM1-M_2029_1","HADGEM2-CC_2030_1","ACCESS1-0_2031_1","MIROC5_2032_1","GFDL-CM3_2033_1","ACCESS1-0_2034_1","MIROC5_2035_1","NORESM1-M_2036_1","MIROC5_2037_1","MIROC5_2038_1","GFDL-CM3_2039_1","IPSL-CM5A-LR_2040_1","HADGEM2-CC_2041_1","GFDL-CM3_2042_1","HADGEM2-CC_2043_1","ACCESS1-3_2044_1","IPSL-CM5A-LR_2045_1","ACCESS1-3_2046_1","IPSL-CM5A-LR_2047_1","GFDL-CM3_2048_1","MIROC5_2049_1","MIROC5_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2013/(2^31-1),ModelProb,2),$C7020)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"GFDL-CM3_2053_1","ACCESS1-0_2054_1","GFDL-CM3_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","ACCESS1-0_2059_1","HADGEM2-CC_2060_1","NORESM1-M_2061_1","NORESM1-M_2062_1","NORESM1-M_2063_1","IPSL-CM5A-LR_2064_1","ACCESS1-0_2065_1","GFDL-CM3_2066_1","GFDL-CM3_2067_1","HADGEM2-CC_2068_1","GFDL-CM3_2069_1","NORESM1-M_2070_1","ACCESS1-0_2071_1","NORESM1-M_2072_1","GFDL-CM3_2073_1","ACCESS1-3_2074_1","GFDL-CM3_2075_1","HADGEM2-CC_2076_1","IPSL-CM5A-LR_2077_1","ACCESS1-0_2078_1","ACCESS1-3_2079_1","GFDL-CM3_2080_1","IPSL-CM5A-LR_2081_1","NORESM1-M_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2013/(2^31-1),ModelProb,2),$C7020)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","MIROC5_2089_1","GFDL-CM3_2090_1","GFDL-CM3_2091_1","GFDL-CM3_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","IPSL-CM5A-LR_2095_1","NORESM1-M_2096_1","ACCESS1-0_2097_1","GFDL-CM3_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-0",1879,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2029/(2^31-1),ModelProb,2),$C7036)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"MIROC5_2021_1","HADGEM2-CC_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","HADGEM2-CC_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","MIROC5_2028_1","ACCESS1-0_2029_1","GFDL-CM3_2030_1","GFDL-CM3_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","ACCESS1-0_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-3_2036_1","ACCESS1-3_2037_1","GFDL-CM3_2038_1","HADGEM2-CC_2039_1","GFDL-CM3_2040_1","ACCESS1-3_2041_1","ACCESS1-0_2042_1","NORESM1-M_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","HADGEM2-CC_2046_1","MIROC5_2047_1","ACCESS1-0_2048_1","MIROC5_2049_1","ACCESS1-0_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2029/(2^31-1),ModelProb,2),$C7036)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-3_2053_1","ACCESS1-0_2054_1","IPSL-CM5A-LR_2055_1","NORESM1-M_2056_1","HADGEM2-CC_2057_1","ACCESS1-3_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","ACCESS1-0_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","ACCESS1-0_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-0_2068_1","ACCESS1-0_2069_1","IPSL-CM5A-LR_2070_1","MIROC5_2071_1","GFDL-CM3_2072_1","MIROC5_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","ACCESS1-3_2078_1","NORESM1-M_2079_1","HADGEM2-CC_2080_1","GFDL-CM3_2081_1","GFDL-CM3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2029/(2^31-1),ModelProb,2),$C7036)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","ACCESS1-0_2090_1","ACCESS1-0_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","ACCESS1-0_2097_1","HADGEM2-CC_2098_1","ACCESS1-0_2099_1"]
[null,null,"MIROC5",1928,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2078/(2^31-1),ModelProb,2),$C7085)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"GFDL-CM3_2021_1","ACCESS1-0_2022_1","ACCESS1-0_2023_1","ACCESS1-0_2024_1","ACCESS1-3_2025_1","ACCESS1-3_2026_1","NORESM1-M_2027_1","MIROC5_2028_1","NORESM1-M_2029_1","ACCESS1-0_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","ACCESS1-3_2033_1","HADGEM2-CC_2034_1","IPSL-CM5A-LR_2035_1","IPSL-CM5A-LR_2036_1","GFDL-CM3_2037_1","ACCESS1-0_2038_1","ACCESS1-0_2039_1","MIROC5_2040_1","MIROC5_2041_1","GFDL-CM3_2042_1","ACCESS1-0_2043_1","ACCESS1-0_2044_1","GFDL-CM3_2045_1","MIROC5_2046_1","NORESM1-M_2047_1","ACCESS1-0_2048_1","GFDL-CM3_2049_1","NORESM1-M_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2078/(2^31-1),ModelProb,2),$C7085)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"GFDL-CM3_2053_1","NORESM1-M_2054_1","HADGEM2-CC_2055_1","ACCESS1-3_2056_1","ACCESS1-0_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","NORESM1-M_2060_1","ACCESS1-0_2061_1","GFDL-CM3_2062_1","IPSL-CM5A-LR_2063_1","ACCESS1-3_2064_1","HADGEM2-CC_2065_1","GFDL-CM3_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","IPSL-CM5A-LR_2069_1","GFDL-CM3_2070_1","GFDL-CM3_2071_1","ACCESS1-3_2072_1","IPSL-CM5A-LR_2073_1","NORESM1-M_2074_1","ACCESS1-3_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","NORESM1-M_2078_1","GFDL-CM3_2079_1","MIROC5_2080_1","NORESM1-M_2081_1","GFDL-CM3_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2078/(2^31-1),ModelProb,2),$C7085)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","MIROC5_2089_1","MIROC5_2090_1","ACCESS1-0_2091_1","IPSL-CM5A-LR_2092_1","GFDL-CM3_2093_1","ACCESS1-0_2094_1","NORESM1-M_2095_1","ACCESS1-3_2096_1","IPSL-CM5A-LR_2097_1","MIROC5_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"ACCESS1-3",1968,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2118/(2^31-1),ModelProb,2),$C7125)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-3_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","GFDL-CM3_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","ACCESS1-0_2033_1","MIROC5_2034_1","ACCESS1-3_2035_1","ACCESS1-0_2036_1","NORESM1-M_2037_1","HADGEM2-CC_2038_1","MIROC5_2039_1","MIROC5_2040_1","ACCESS1-0_2041_1","HADGEM2-CC_2042_1","MIROC5_2043_1","NORESM1-M_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","HADGEM2-CC_2047_1","ACCESS1-3_2048_1","ACCESS1-3_2049_1","IPSL-CM5A-LR_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2118/(2^31-1),ModelProb,2),$C7125)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"MIROC5_2053_1","ACCESS1-0_2054_1","IPSL-CM5A-LR_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","NORESM1-M_2058_1","GFDL-CM3_2059_1","NORESM1-M_2060_1","NORESM1-M_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","GFDL-CM3_2066_1","MIROC5_2067_1","HADGEM2-CC_2068_1","ACCESS1-3_2069_1","GFDL-CM3_2070_1","GFDL-CM3_2071_1","ACCESS1-3_2072_1","ACCESS1-0_2073_1","NORESM1-M_2074_1","GFDL-CM3_2075_1","MIROC5_2076_1","MIROC5_2077_1","NORESM1-M_2078_1","NORESM1-M_2079_1","IPSL-CM5A-LR_2080_1","IPSL-CM5A-LR_2081_1","ACCESS1-3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2118/(2^31-1),ModelProb,2),$C7125)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"MIROC5_2085_1","GFDL-CM3_2086_1","MIROC5_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","GFDL-CM3_2090_1","HADGEM2-CC_2091_1","ACCESS1-0_2092_1","MIROC5_2093_1","IPSL-CM5A-LR_2094_1","IPSL-CM5A-LR_2095_1","NORESM1-M_2096_1","IPSL-CM5A-LR_2097_1","MIROC5_2098_1","HADGEM2-CC_2099_1"]
[null,null,"ACCESS1-0",2001,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2151/(2^31-1),ModelProb,2),$C7158)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"ACCESS1-0_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","NORESM1-M_2026_1","ACCESS1-0_2027_1","NORESM1-M_2028_1","MIROC5_2029_1","ACCESS1-0_2030_1","ACCESS1-3_2031_1","ACCESS1-3_2032_1","MIROC5_2033_1","NORESM1-M_2034_1","IPSL-CM5A-LR_2035_1","NORESM1-M_2036_1","GFDL-CM3_2037_1","HADGEM2-CC_2038_1","HADGEM2-CC_2039_1","ACCESS1-0_2040_1","HADGEM2-CC_2041_1","IPSL-CM5A-LR_2042_1","ACCESS1-3_2043_1","NORESM1-M_2044_1","MIROC5_2045_1","MIROC5_2046_1","MIROC5_2047_1","ACCESS1-0_2048_1","ACCESS1-0_2049_1","GFDL-CM3_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2151/(2^31-1),ModelProb,2),$C7158)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"IPSL-CM5A-LR_2053_1","NORESM1-M_2054_1","MIROC5_2055_1","NORESM1-M_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","MIROC5_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","ACCESS1-0_2064_1","ACCESS1-3_2065_1","GFDL-CM3_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","GFDL-CM3_2069_1","ACCESS1-0_2070_1","ACCESS1-0_2071_1","NORESM1-M_2072_1","IPSL-CM5A-LR_2073_1","ACCESS1-0_2074_1","ACCESS1-3_2075_1","ACCESS1-3_2076_1","IPSL-CM5A-LR_2077_1","HADGEM2-CC_2078_1","MIROC5_2079_1","ACCESS1-0_2080_1","NORESM1-M_2081_1","ACCESS1-0_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2151/(2^31-1),ModelProb,2),$C7158)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"NORESM1-M_2085_1","GFDL-CM3_2086_1","MIROC5_2087_1","GFDL-CM3_2088_1","IPSL-CM5A-LR_2089_1","MIROC5_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","NORESM1-M_2096_1","HADGEM2-CC_2097_1","HADGEM2-CC_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",2057,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2207/(2^31-1),ModelProb,2),$C7214)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","ACCESS1-3_2023_1","MIROC5_2024_1","ACCESS1-0_2025_1","ACCESS1-3_2026_1","GFDL-CM3_2027_1","NORESM1-M_2028_1","GFDL-CM3_2029_1","NORESM1-M_2030_1","ACCESS1-0_2031_1","ACCESS1-0_2032_1","HADGEM2-CC_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-0_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","NORESM1-M_2038_1","NORESM1-M_2039_1","IPSL-CM5A-LR_2040_1","NORESM1-M_2041_1","ACCESS1-0_2042_1","ACCESS1-3_2043_1","ACCESS1-3_2044_1","NORESM1-M_2045_1","NORESM1-M_2046_1","ACCESS1-3_2047_1","MIROC5_2048_1","ACCESS1-0_2049_1","MIROC5_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2207/(2^31-1),ModelProb,2),$C7214)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-0_2053_1","ACCESS1-3_2054_1","NORESM1-M_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","GFDL-CM3_2060_1","ACCESS1-0_2061_1","ACCESS1-0_2062_1","GFDL-CM3_2063_1","NORESM1-M_2064_1","NORESM1-M_2065_1","ACCESS1-0_2066_1","NORESM1-M_2067_1","ACCESS1-0_2068_1","ACCESS1-0_2069_1","IPSL-CM5A-LR_2070_1","NORESM1-M_2071_1","GFDL-CM3_2072_1","ACCESS1-0_2073_1","MIROC5_2074_1","MIROC5_2075_1","GFDL-CM3_2076_1","IPSL-CM5A-LR_2077_1","IPSL-CM5A-LR_2078_1","ACCESS1-3_2079_1","ACCESS1-3_2080_1","NORESM1-M_2081_1","ACCESS1-0_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2207/(2^31-1),ModelProb,2),$C7214)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"NORESM1-M_2085_1","HADGEM2-CC_2086_1","ACCESS1-0_2087_1","HADGEM2-CC_2088_1","MIROC5_2089_1","ACCESS1-0_2090_1","MIROC5_2091_1","MIROC5_2092_1","MIROC5_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","HADGEM2-CC_2096_1","MIROC5_2097_1","ACCESS1-0_2098_1","ACCESS1-3_2099_1"]
[null,null,"MIROC5",2090,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2240/(2^31-1),ModelProb,2),$C7247)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","ACCESS1-0_2022_1","ACCESS1-0_2023_1","GFDL-CM3_2024_1","ACCESS1-0_2025_1","GFDL-CM3_2026_1","IPSL-CM5A-LR_2027_1","NORESM1-M_2028_1","ACCESS1-0_2029_1","HADGEM2-CC_2030_1","GFDL-CM3_2031_1","ACCESS1-3_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-0_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","NORESM1-M_2038_1","IPSL-CM5A-LR_2039_1","NORESM1-M_2040_1","NORESM1-M_2041_1","ACCESS1-0_2042_1","IPSL-CM5A-LR_2043_1","IPSL-CM5A-LR_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","MIROC5_2047_1","HADGEM2-CC_2048_1","ACCESS1-3_2049_1","GFDL-CM3_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2240/(2^31-1),ModelProb,2),$C7247)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-0_2053_1","ACCESS1-3_2054_1","NORESM1-M_2055_1","ACCESS1-0_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-0_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","IPSL-CM5A-LR_2063_1","MIROC5_2064_1","GFDL-CM3_2065_1","NORESM1-M_2066_1","NORESM1-M_2067_1","ACCESS1-0_2068_1","ACCESS1-3_2069_1","HADGEM2-CC_2070_1","GFDL-CM3_2071_1","IPSL-CM5A-LR_2072_1","GFDL-CM3_2073_1","NORESM1-M_2074_1","HADGEM2-CC_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","HADGEM2-CC_2078_1","MIROC5_2079_1","ACCESS1-0_2080_1","NORESM1-M_2081_1","IPSL-CM5A-LR_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2240/(2^31-1),ModelProb,2),$C7247)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"GFDL-CM3_2085_1","NORESM1-M_2086_1","GFDL-CM3_2087_1","NORESM1-M_2088_1","ACCESS1-3_2089_1","ACCESS1-3_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","NORESM1-M_2093_1","NORESM1-M_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-0_2096_1","ACCESS1-0_2097_1","MIROC5_2098_1","GFDL-CM3_2099_1"]
[null,null,"GFDL-CM3",2106,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2256/(2^31-1),ModelProb,2),$C7263)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","IPSL-CM5A-LR_2023_1","MIROC5_2024_1","NORESM1-M_2025_1","ACCESS1-0_2026_1","MIROC5_2027_1","MIROC5_2028_1","IPSL-CM5A-LR_2029_1","NORESM1-M_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","HADGEM2-CC_2034_1","MIROC5_2035_1","ACCESS1-3_2036_1","MIROC5_2037_1","ACCESS1-0_2038_1","ACCESS1-0_2039_1","ACCESS1-3_2040_1","ACCESS1-0_2041_1","GFDL-CM3_2042_1","NORESM1-M_2043_1","NORESM1-M_2044_1","MIROC5_2045_1","HADGEM2-CC_2046_1","GFDL-CM3_2047_1","ACCESS1-3_2048_1","NORESM1-M_2049_1","ACCESS1-0_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2256/(2^31-1),ModelProb,2),$C7263)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"NORESM1-M_2053_1","GFDL-CM3_2054_1","ACCESS1-3_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","ACCESS1-0_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","MIROC5_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","GFDL-CM3_2066_1","MIROC5_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","MIROC5_2073_1","IPSL-CM5A-LR_2074_1","MIROC5_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","ACCESS1-3_2079_1","NORESM1-M_2080_1","NORESM1-M_2081_1","ACCESS1-0_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2256/(2^31-1),ModelProb,2),$C7263)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-0_2085_1","ACCESS1-3_2086_1","ACCESS1-0_2087_1","ACCESS1-3_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-3_2090_1","ACCESS1-3_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","MIROC5_2094_1","ACCESS1-0_2095_1","ACCESS1-3_2096_1","ACCESS1-3_2097_1","ACCESS1-3_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-3",2179,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2329/(2^31-1),ModelProb,2),$C7336)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"HADGEM2-CC_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","IPSL-CM5A-LR_2025_1","IPSL-CM5A-LR_2026_1","NORESM1-M_2027_1","NORESM1-M_2028_1","ACCESS1-3_2029_1","ACCESS1-3_2030_1","HADGEM2-CC_2031_1","NORESM1-M_2032_1","ACCESS1-3_2033_1","GFDL-CM3_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","ACCESS1-0_2038_1","NORESM1-M_2039_1","NORESM1-M_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","IPSL-CM5A-LR_2043_1","MIROC5_2044_1","NORESM1-M_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-3_2047_1","NORESM1-M_2048_1","ACCESS1-0_2049_1","IPSL-CM5A-LR_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2329/(2^31-1),ModelProb,2),$C7336)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"ACCESS1-3_2053_1","NORESM1-M_2054_1","IPSL-CM5A-LR_2055_1","IPSL-CM5A-LR_2056_1","MIROC5_2057_1","ACCESS1-0_2058_1","ACCESS1-3_2059_1","HADGEM2-CC_2060_1","HADGEM2-CC_2061_1","HADGEM2-CC_2062_1","GFDL-CM3_2063_1","GFDL-CM3_2064_1","ACCESS1-3_2065_1","NORESM1-M_2066_1","GFDL-CM3_2067_1","NORESM1-M_2068_1","ACCESS1-0_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","GFDL-CM3_2076_1","NORESM1-M_2077_1","ACCESS1-0_2078_1","ACCESS1-0_2079_1","NORESM1-M_2080_1","NORESM1-M_2081_1","ACCESS1-3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2329/(2^31-1),ModelProb,2),$C7336)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"HADGEM2-CC_2085_1","GFDL-CM3_2086_1","HADGEM2-CC_2087_1","MIROC5_2088_1","ACCESS1-3_2089_1","MIROC5_2090_1","NORESM1-M_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-3_2093_1","ACCESS1-0_2094_1","ACCESS1-0_2095_1","ACCESS1-0_2096_1","HADGEM2-CC_2097_1","MIROC5_2098_1","ACCESS1-0_2099_1"]
[null,null,"NORESM1-M",2212,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2362/(2^31-1),ModelProb,2),$C7369)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"ACCESS1-3_2021_1","NORESM1-M_2022_1","GFDL-CM3_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","MIROC5_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-0_2028_1","NORESM1-M_2029_1","ACCESS1-0_2030_1","ACCESS1-0_2031_1","ACCESS1-0_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-3_2034_1","ACCESS1-0_2035_1","NORESM1-M_2036_1","NORESM1-M_2037_1","ACCESS1-3_2038_1","ACCESS1-0_2039_1","ACCESS1-0_2040_1","HADGEM2-CC_2041_1","ACCESS1-3_2042_1","ACCESS1-3_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","GFDL-CM3_2046_1","ACCESS1-0_2047_1","ACCESS1-0_2048_1","ACCESS1-3_2049_1","HADGEM2-CC_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2362/(2^31-1),ModelProb,2),$C7369)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"NORESM1-M_2053_1","MIROC5_2054_1","GFDL-CM3_2055_1","IPSL-CM5A-LR_2056_1","ACCESS1-3_2057_1","ACCESS1-3_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","ACCESS1-0_2061_1","ACCESS1-3_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","ACCESS1-0_2065_1","MIROC5_2066_1","HADGEM2-CC_2067_1","ACCESS1-3_2068_1","ACCESS1-3_2069_1","NORESM1-M_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","IPSL-CM5A-LR_2073_1","ACCESS1-0_2074_1","GFDL-CM3_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","GFDL-CM3_2079_1","ACCESS1-0_2080_1","ACCESS1-3_2081_1","ACCESS1-3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2362/(2^31-1),ModelProb,2),$C7369)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"NORESM1-M_2085_1","ACCESS1-0_2086_1","ACCESS1-0_2087_1","IPSL-CM5A-LR_2088_1","NORESM1-M_2089_1","HADGEM2-CC_2090_1","MIROC5_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","GFDL-CM3_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-0",2251,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2401/(2^31-1),ModelProb,2),$C7408)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","HADGEM2-CC_2023_1","MIROC5_2024_1","HADGEM2-CC_2025_1","NORESM1-M_2026_1","ACCESS1-0_2027_1","GFDL-CM3_2028_1","ACCESS1-3_2029_1","GFDL-CM3_2030_1","HADGEM2-CC_2031_1","NORESM1-M_2032_1","NORESM1-M_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","ACCESS1-3_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","NORESM1-M_2040_1","GFDL-CM3_2041_1","NORESM1-M_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","MIROC5_2045_1","GFDL-CM3_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","MIROC5_2049_1","GFDL-CM3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2401/(2^31-1),ModelProb,2),$C7408)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"GFDL-CM3_2053_1","GFDL-CM3_2054_1","HADGEM2-CC_2055_1","ACCESS1-0_2056_1","ACCESS1-0_2057_1","MIROC5_2058_1","IPSL-CM5A-LR_2059_1","ACCESS1-3_2060_1","NORESM1-M_2061_1","IPSL-CM5A-LR_2062_1","ACCESS1-0_2063_1","ACCESS1-3_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","GFDL-CM3_2067_1","HADGEM2-CC_2068_1","HADGEM2-CC_2069_1","NORESM1-M_2070_1","ACCESS1-0_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","ACCESS1-0_2074_1","ACCESS1-0_2075_1","NORESM1-M_2076_1","GFDL-CM3_2077_1","ACCESS1-3_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-3_2080_1","NORESM1-M_2081_1","ACCESS1-0_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2401/(2^31-1),ModelProb,2),$C7408)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"HADGEM2-CC_2085_1","GFDL-CM3_2086_1","ACCESS1-3_2087_1","HADGEM2-CC_2088_1","NORESM1-M_2089_1","ACCESS1-0_2090_1","ACCESS1-3_2091_1","NORESM1-M_2092_1","ACCESS1-3_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","GFDL-CM3_2097_1","ACCESS1-3_2098_1","HADGEM2-CC_2099_1"]
[null,null,"GFDL-CM3",2262,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2412/(2^31-1),ModelProb,2),$C7419)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"ACCESS1-3_2021_1","ACCESS1-0_2022_1","ACCESS1-3_2023_1","MIROC5_2024_1","ACCESS1-3_2025_1","ACCESS1-0_2026_1","ACCESS1-3_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","MIROC5_2030_1","MIROC5_2031_1","HADGEM2-CC_2032_1","ACCESS1-0_2033_1","MIROC5_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","ACCESS1-0_2039_1","HADGEM2-CC_2040_1","NORESM1-M_2041_1","ACCESS1-3_2042_1","ACCESS1-0_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","NORESM1-M_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","NORESM1-M_2049_1","IPSL-CM5A-LR_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2412/(2^31-1),ModelProb,2),$C7419)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-0_2053_1","IPSL-CM5A-LR_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-3_2056_1","GFDL-CM3_2057_1","MIROC5_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","ACCESS1-3_2061_1","GFDL-CM3_2062_1","MIROC5_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","ACCESS1-0_2067_1","IPSL-CM5A-LR_2068_1","HADGEM2-CC_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","ACCESS1-0_2073_1","MIROC5_2074_1","GFDL-CM3_2075_1","IPSL-CM5A-LR_2076_1","IPSL-CM5A-LR_2077_1","ACCESS1-0_2078_1","ACCESS1-0_2079_1","HADGEM2-CC_2080_1","NORESM1-M_2081_1","ACCESS1-0_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2412/(2^31-1),ModelProb,2),$C7419)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"GFDL-CM3_2085_1","GFDL-CM3_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","HADGEM2-CC_2089_1","MIROC5_2090_1","ACCESS1-3_2091_1","NORESM1-M_2092_1","ACCESS1-0_2093_1","HADGEM2-CC_2094_1","GFDL-CM3_2095_1","MIROC5_2096_1","ACCESS1-3_2097_1","MIROC5_2098_1","GFDL-CM3_2099_1"]
[null,null,"NORESM1-M",2334,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2484/(2^31-1),ModelProb,2),$C7491)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"GFDL-CM3_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","MIROC5_2024_1","ACCESS1-3_2025_1","ACCESS1-3_2026_1","MIROC5_2027_1","GFDL-CM3_2028_1","IPSL-CM5A-LR_2029_1","MIROC5_2030_1","NORESM1-M_2031_1","ACCESS1-3_2032_1","ACCESS1-0_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","GFDL-CM3_2036_1","NORESM1-M_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-3_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","ACCESS1-0_2044_1","MIROC5_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","NORESM1-M_2048_1","ACCESS1-0_2049_1","HADGEM2-CC_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2484/(2^31-1),ModelProb,2),$C7491)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","NORESM1-M_2055_1","NORESM1-M_2056_1","MIROC5_2057_1","HADGEM2-CC_2058_1","IPSL-CM5A-LR_2059_1","IPSL-CM5A-LR_2060_1","MIROC5_2061_1","ACCESS1-3_2062_1","MIROC5_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-3_2068_1","ACCESS1-0_2069_1","HADGEM2-CC_2070_1","HADGEM2-CC_2071_1","NORESM1-M_2072_1","HADGEM2-CC_2073_1","HADGEM2-CC_2074_1","ACCESS1-0_2075_1","ACCESS1-0_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","GFDL-CM3_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2484/(2^31-1),ModelProb,2),$C7491)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"NORESM1-M_2085_1","ACCESS1-3_2086_1","MIROC5_2087_1","ACCESS1-3_2088_1","ACCESS1-3_2089_1","MIROC5_2090_1","MIROC5_2091_1","ACCESS1-3_2092_1","NORESM1-M_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-0_2095_1","MIROC5_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"ACCESS1-3",2340,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2490/(2^31-1),ModelProb,2),$C7497)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"NORESM1-M_2021_1","MIROC5_2022_1","NORESM1-M_2023_1","HADGEM2-CC_2024_1","MIROC5_2025_1","IPSL-CM5A-LR_2026_1","HADGEM2-CC_2027_1","ACCESS1-0_2028_1","HADGEM2-CC_2029_1","ACCESS1-3_2030_1","NORESM1-M_2031_1","GFDL-CM3_2032_1","GFDL-CM3_2033_1","GFDL-CM3_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-3_2036_1","ACCESS1-0_2037_1","ACCESS1-0_2038_1","NORESM1-M_2039_1","IPSL-CM5A-LR_2040_1","NORESM1-M_2041_1","ACCESS1-3_2042_1","NORESM1-M_2043_1","GFDL-CM3_2044_1","NORESM1-M_2045_1","NORESM1-M_2046_1","GFDL-CM3_2047_1","ACCESS1-0_2048_1","ACCESS1-0_2049_1","HADGEM2-CC_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2490/(2^31-1),ModelProb,2),$C7497)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-0_2053_1","ACCESS1-0_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","IPSL-CM5A-LR_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","IPSL-CM5A-LR_2061_1","GFDL-CM3_2062_1","ACCESS1-0_2063_1","GFDL-CM3_2064_1","HADGEM2-CC_2065_1","GFDL-CM3_2066_1","NORESM1-M_2067_1","IPSL-CM5A-LR_2068_1","ACCESS1-0_2069_1","IPSL-CM5A-LR_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","ACCESS1-3_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","NORESM1-M_2076_1","IPSL-CM5A-LR_2077_1","NORESM1-M_2078_1","HADGEM2-CC_2079_1","MIROC5_2080_1","ACCESS1-3_2081_1","ACCESS1-0_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2490/(2^31-1),ModelProb,2),$C7497)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-3_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","HADGEM2-CC_2089_1","GFDL-CM3_2090_1","ACCESS1-0_2091_1","HADGEM2-CC_2092_1","HADGEM2-CC_2093_1","NORESM1-M_2094_1","HADGEM2-CC_2095_1","ACCESS1-3_2096_1","GFDL-CM3_2097_1","GFDL-CM3_2098_1","ACCESS1-0_2099_1"]
[null,null,"HADGEM2-CC",2384,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2534/(2^31-1),ModelProb,2),$C7541)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"GFDL-CM3_2021_1","NORESM1-M_2022_1","HADGEM2-CC_2023_1","MIROC5_2024_1","ACCESS1-3_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-0_2027_1","NORESM1-M_2028_1","HADGEM2-CC_2029_1","IPSL-CM5A-LR_2030_1","MIROC5_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-3_2033_1","ACCESS1-3_2034_1","MIROC5_2035_1","HADGEM2-CC_2036_1","GFDL-CM3_2037_1","NORESM1-M_2038_1","ACCESS1-0_2039_1","ACCESS1-0_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","IPSL-CM5A-LR_2043_1","HADGEM2-CC_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","ACCESS1-0_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2534/(2^31-1),ModelProb,2),$C7541)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"IPSL-CM5A-LR_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","ACCESS1-0_2060_1","MIROC5_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","ACCESS1-0_2064_1","HADGEM2-CC_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","IPSL-CM5A-LR_2070_1","MIROC5_2071_1","MIROC5_2072_1","GFDL-CM3_2073_1","GFDL-CM3_2074_1","MIROC5_2075_1","GFDL-CM3_2076_1","ACCESS1-0_2077_1","IPSL-CM5A-LR_2078_1","NORESM1-M_2079_1","ACCESS1-3_2080_1","HADGEM2-CC_2081_1","IPSL-CM5A-LR_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2534/(2^31-1),ModelProb,2),$C7541)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"HADGEM2-CC_2085_1","HADGEM2-CC_2086_1","ACCESS1-0_2087_1","IPSL-CM5A-LR_2088_1","HADGEM2-CC_2089_1","ACCESS1-3_2090_1","ACCESS1-3_2091_1","ACCESS1-3_2092_1","GFDL-CM3_2093_1","NORESM1-M_2094_1","ACCESS1-3_2095_1","ACCESS1-0_2096_1","NORESM1-M_2097_1","GFDL-CM3_2098_1","ACCESS1-0_2099_1"]
[null,null,"IPSL-CM5A-LR",2445,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2595/(2^31-1),ModelProb,2),$C7602)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-3_2021_1","IPSL-CM5A-LR_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","IPSL-CM5A-LR_2025_1","HADGEM2-CC_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","GFDL-CM3_2030_1","ACCESS1-3_2031_1","GFDL-CM3_2032_1","ACCESS1-0_2033_1","GFDL-CM3_2034_1","MIROC5_2035_1","NORESM1-M_2036_1","NORESM1-M_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","GFDL-CM3_2040_1","HADGEM2-CC_2041_1","IPSL-CM5A-LR_2042_1","ACCESS1-3_2043_1","IPSL-CM5A-LR_2044_1","NORESM1-M_2045_1","NORESM1-M_2046_1","GFDL-CM3_2047_1","MIROC5_2048_1","MIROC5_2049_1","GFDL-CM3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2595/(2^31-1),ModelProb,2),$C7602)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"IPSL-CM5A-LR_2053_1","NORESM1-M_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-3_2056_1","IPSL-CM5A-LR_2057_1","NORESM1-M_2058_1","IPSL-CM5A-LR_2059_1","MIROC5_2060_1","MIROC5_2061_1","NORESM1-M_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","MIROC5_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","ACCESS1-0_2068_1","HADGEM2-CC_2069_1","ACCESS1-0_2070_1","MIROC5_2071_1","ACCESS1-0_2072_1","NORESM1-M_2073_1","IPSL-CM5A-LR_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-0_2076_1","ACCESS1-0_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","IPSL-CM5A-LR_2081_1","NORESM1-M_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2595/(2^31-1),ModelProb,2),$C7602)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"GFDL-CM3_2085_1","IPSL-CM5A-LR_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","IPSL-CM5A-LR_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","NORESM1-M_2094_1","ACCESS1-3_2095_1","ACCESS1-0_2096_1","NORESM1-M_2097_1","ACCESS1-0_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-3",2473,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2623/(2^31-1),ModelProb,2),$C7630)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"IPSL-CM5A-LR_2021_1","ACCESS1-0_2022_1","ACCESS1-0_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","MIROC5_2026_1","IPSL-CM5A-LR_2027_1","MIROC5_2028_1","ACCESS1-3_2029_1","IPSL-CM5A-LR_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","ACCESS1-0_2033_1","IPSL-CM5A-LR_2034_1","GFDL-CM3_2035_1","NORESM1-M_2036_1","MIROC5_2037_1","GFDL-CM3_2038_1","ACCESS1-3_2039_1","ACCESS1-3_2040_1","ACCESS1-0_2041_1","ACCESS1-0_2042_1","NORESM1-M_2043_1","ACCESS1-3_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","MIROC5_2047_1","HADGEM2-CC_2048_1","GFDL-CM3_2049_1","ACCESS1-0_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2623/(2^31-1),ModelProb,2),$C7630)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"GFDL-CM3_2053_1","ACCESS1-0_2054_1","NORESM1-M_2055_1","ACCESS1-3_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","GFDL-CM3_2059_1","ACCESS1-3_2060_1","NORESM1-M_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","GFDL-CM3_2065_1","NORESM1-M_2066_1","GFDL-CM3_2067_1","GFDL-CM3_2068_1","HADGEM2-CC_2069_1","ACCESS1-3_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","HADGEM2-CC_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","MIROC5_2078_1","IPSL-CM5A-LR_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","HADGEM2-CC_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2623/(2^31-1),ModelProb,2),$C7630)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"MIROC5_2085_1","HADGEM2-CC_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-3_2088_1","ACCESS1-0_2089_1","GFDL-CM3_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","NORESM1-M_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","HADGEM2-CC_2096_1","IPSL-CM5A-LR_2097_1","MIROC5_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",2506,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2656/(2^31-1),ModelProb,2),$C7663)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"MIROC5_2021_1","HADGEM2-CC_2022_1","ACCESS1-3_2023_1","NORESM1-M_2024_1","HADGEM2-CC_2025_1","ACCESS1-3_2026_1","MIROC5_2027_1","ACCESS1-3_2028_1","MIROC5_2029_1","ACCESS1-3_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-0_2034_1","ACCESS1-3_2035_1","NORESM1-M_2036_1","HADGEM2-CC_2037_1","HADGEM2-CC_2038_1","ACCESS1-0_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","ACCESS1-0_2042_1","NORESM1-M_2043_1","MIROC5_2044_1","ACCESS1-0_2045_1","HADGEM2-CC_2046_1","NORESM1-M_2047_1","ACCESS1-3_2048_1","GFDL-CM3_2049_1","ACCESS1-3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2656/(2^31-1),ModelProb,2),$C7663)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-0_2053_1","ACCESS1-3_2054_1","ACCESS1-3_2055_1","ACCESS1-3_2056_1","HADGEM2-CC_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","HADGEM2-CC_2060_1","NORESM1-M_2061_1","IPSL-CM5A-LR_2062_1","NORESM1-M_2063_1","ACCESS1-0_2064_1","MIROC5_2065_1","IPSL-CM5A-LR_2066_1","ACCESS1-0_2067_1","ACCESS1-0_2068_1","MIROC5_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","GFDL-CM3_2072_1","GFDL-CM3_2073_1","NORESM1-M_2074_1","ACCESS1-0_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","IPSL-CM5A-LR_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","NORESM1-M_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2656/(2^31-1),ModelProb,2),$C7663)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"MIROC5_2085_1","ACCESS1-3_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","GFDL-CM3_2089_1","NORESM1-M_2090_1","NORESM1-M_2091_1","MIROC5_2092_1","NORESM1-M_2093_1","ACCESS1-0_2094_1","ACCESS1-0_2095_1","ACCESS1-3_2096_1","GFDL-CM3_2097_1","MIROC5_2098_1","ACCESS1-0_2099_1"]
[null,null,"MIROC5",2574,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2724/(2^31-1),ModelProb,2),$C7731)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","ACCESS1-3_2022_1","MIROC5_2023_1","IPSL-CM5A-LR_2024_1","HADGEM2-CC_2025_1","NORESM1-M_2026_1","IPSL-CM5A-LR_2027_1","GFDL-CM3_2028_1","MIROC5_2029_1","HADGEM2-CC_2030_1","HADGEM2-CC_2031_1","IPSL-CM5A-LR_2032_1","NORESM1-M_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","ACCESS1-3_2037_1","ACCESS1-0_2038_1","MIROC5_2039_1","HADGEM2-CC_2040_1","MIROC5_2041_1","GFDL-CM3_2042_1","MIROC5_2043_1","IPSL-CM5A-LR_2044_1","MIROC5_2045_1","GFDL-CM3_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","HADGEM2-CC_2049_1","ACCESS1-3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2724/(2^31-1),ModelProb,2),$C7731)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"MIROC5_2053_1","HADGEM2-CC_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-0_2058_1","NORESM1-M_2059_1","HADGEM2-CC_2060_1","IPSL-CM5A-LR_2061_1","HADGEM2-CC_2062_1","MIROC5_2063_1","GFDL-CM3_2064_1","MIROC5_2065_1","MIROC5_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-0_2068_1","NORESM1-M_2069_1","IPSL-CM5A-LR_2070_1","ACCESS1-0_2071_1","IPSL-CM5A-LR_2072_1","GFDL-CM3_2073_1","HADGEM2-CC_2074_1","MIROC5_2075_1","MIROC5_2076_1","NORESM1-M_2077_1","ACCESS1-0_2078_1","GFDL-CM3_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2724/(2^31-1),ModelProb,2),$C7731)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"IPSL-CM5A-LR_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","HADGEM2-CC_2088_1","ACCESS1-3_2089_1","GFDL-CM3_2090_1","NORESM1-M_2091_1","IPSL-CM5A-LR_2092_1","GFDL-CM3_2093_1","MIROC5_2094_1","NORESM1-M_2095_1","ACCESS1-3_2096_1","GFDL-CM3_2097_1","IPSL-CM5A-LR_2098_1","HADGEM2-CC_2099_1"]
[null,null,"ACCESS1-3",2595,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2745/(2^31-1),ModelProb,2),$C7752)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-3_2021_1","ACCESS1-0_2022_1","IPSL-CM5A-LR_2023_1","IPSL-CM5A-LR_2024_1","ACCESS1-0_2025_1","NORESM1-M_2026_1","HADGEM2-CC_2027_1","HADGEM2-CC_2028_1","ACCESS1-0_2029_1","IPSL-CM5A-LR_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","HADGEM2-CC_2033_1","ACCESS1-0_2034_1","NORESM1-M_2035_1","MIROC5_2036_1","MIROC5_2037_1","GFDL-CM3_2038_1","IPSL-CM5A-LR_2039_1","MIROC5_2040_1","NORESM1-M_2041_1","GFDL-CM3_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","MIROC5_2047_1","NORESM1-M_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2745/(2^31-1),ModelProb,2),$C7752)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"HADGEM2-CC_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","MIROC5_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","MIROC5_2061_1","GFDL-CM3_2062_1","ACCESS1-0_2063_1","ACCESS1-3_2064_1","ACCESS1-0_2065_1","MIROC5_2066_1","NORESM1-M_2067_1","MIROC5_2068_1","MIROC5_2069_1","ACCESS1-0_2070_1","IPSL-CM5A-LR_2071_1","MIROC5_2072_1","NORESM1-M_2073_1","HADGEM2-CC_2074_1","ACCESS1-0_2075_1","ACCESS1-3_2076_1","ACCESS1-0_2077_1","GFDL-CM3_2078_1","MIROC5_2079_1","NORESM1-M_2080_1","ACCESS1-0_2081_1","NORESM1-M_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2745/(2^31-1),ModelProb,2),$C7752)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-0_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","ACCESS1-3_2090_1","NORESM1-M_2091_1","GFDL-CM3_2092_1","ACCESS1-0_2093_1","HADGEM2-CC_2094_1","HADGEM2-CC_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","ACCESS1-3_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"IPSL-CM5A-LR",2628,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2778/(2^31-1),ModelProb,2),$C7785)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-3_2021_1","ACCESS1-0_2022_1","ACCESS1-3_2023_1","ACCESS1-0_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","HADGEM2-CC_2027_1","HADGEM2-CC_2028_1","HADGEM2-CC_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","HADGEM2-CC_2032_1","ACCESS1-0_2033_1","ACCESS1-3_2034_1","ACCESS1-0_2035_1","ACCESS1-3_2036_1","NORESM1-M_2037_1","ACCESS1-0_2038_1","MIROC5_2039_1","ACCESS1-0_2040_1","ACCESS1-0_2041_1","IPSL-CM5A-LR_2042_1","NORESM1-M_2043_1","ACCESS1-3_2044_1","IPSL-CM5A-LR_2045_1","HADGEM2-CC_2046_1","ACCESS1-3_2047_1","NORESM1-M_2048_1","ACCESS1-0_2049_1","MIROC5_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2778/(2^31-1),ModelProb,2),$C7785)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"HADGEM2-CC_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","MIROC5_2057_1","IPSL-CM5A-LR_2058_1","ACCESS1-0_2059_1","NORESM1-M_2060_1","IPSL-CM5A-LR_2061_1","NORESM1-M_2062_1","IPSL-CM5A-LR_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","NORESM1-M_2066_1","ACCESS1-0_2067_1","GFDL-CM3_2068_1","HADGEM2-CC_2069_1","ACCESS1-3_2070_1","IPSL-CM5A-LR_2071_1","GFDL-CM3_2072_1","IPSL-CM5A-LR_2073_1","NORESM1-M_2074_1","NORESM1-M_2075_1","IPSL-CM5A-LR_2076_1","HADGEM2-CC_2077_1","NORESM1-M_2078_1","IPSL-CM5A-LR_2079_1","IPSL-CM5A-LR_2080_1","ACCESS1-3_2081_1","IPSL-CM5A-LR_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2778/(2^31-1),ModelProb,2),$C7785)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"IPSL-CM5A-LR_2085_1","MIROC5_2086_1","NORESM1-M_2087_1","MIROC5_2088_1","ACCESS1-3_2089_1","IPSL-CM5A-LR_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","HADGEM2-CC_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",2663,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2813/(2^31-1),ModelProb,2),$C7820)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"MIROC5_2021_1","GFDL-CM3_2022_1","HADGEM2-CC_2023_1","MIROC5_2024_1","MIROC5_2025_1","GFDL-CM3_2026_1","ACCESS1-0_2027_1","MIROC5_2028_1","MIROC5_2029_1","HADGEM2-CC_2030_1","NORESM1-M_2031_1","ACCESS1-3_2032_1","ACCESS1-3_2033_1","HADGEM2-CC_2034_1","GFDL-CM3_2035_1","GFDL-CM3_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","NORESM1-M_2039_1","GFDL-CM3_2040_1","GFDL-CM3_2041_1","ACCESS1-3_2042_1","ACCESS1-0_2043_1","MIROC5_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","MIROC5_2047_1","IPSL-CM5A-LR_2048_1","NORESM1-M_2049_1","ACCESS1-3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2813/(2^31-1),ModelProb,2),$C7820)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"MIROC5_2053_1","HADGEM2-CC_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","MIROC5_2057_1","HADGEM2-CC_2058_1","HADGEM2-CC_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","NORESM1-M_2062_1","HADGEM2-CC_2063_1","HADGEM2-CC_2064_1","GFDL-CM3_2065_1","ACCESS1-0_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","ACCESS1-0_2069_1","IPSL-CM5A-LR_2070_1","GFDL-CM3_2071_1","IPSL-CM5A-LR_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","IPSL-CM5A-LR_2075_1","HADGEM2-CC_2076_1","IPSL-CM5A-LR_2077_1","NORESM1-M_2078_1","GFDL-CM3_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","NORESM1-M_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2813/(2^31-1),ModelProb,2),$C7820)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","IPSL-CM5A-LR_2087_1","GFDL-CM3_2088_1","MIROC5_2089_1","GFDL-CM3_2090_1","MIROC5_2091_1","IPSL-CM5A-LR_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","MIROC5_2095_1","GFDL-CM3_2096_1","GFDL-CM3_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-0_2099_1"]
[null,null,"HADGEM2-CC",2717,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2867/(2^31-1),ModelProb,2),$C7874)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-0_2021_1","ACCESS1-3_2022_1","GFDL-CM3_2023_1","NORESM1-M_2024_1","GFDL-CM3_2025_1","IPSL-CM5A-LR_2026_1","NORESM1-M_2027_1","ACCESS1-0_2028_1","ACCESS1-0_2029_1","MIROC5_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","HADGEM2-CC_2034_1","ACCESS1-0_2035_1","HADGEM2-CC_2036_1","NORESM1-M_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","GFDL-CM3_2041_1","ACCESS1-3_2042_1","ACCESS1-3_2043_1","ACCESS1-0_2044_1","IPSL-CM5A-LR_2045_1","NORESM1-M_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","NORESM1-M_2049_1","HADGEM2-CC_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2867/(2^31-1),ModelProb,2),$C7874)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"IPSL-CM5A-LR_2053_1","ACCESS1-0_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","MIROC5_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","GFDL-CM3_2060_1","NORESM1-M_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","HADGEM2-CC_2064_1","GFDL-CM3_2065_1","GFDL-CM3_2066_1","ACCESS1-3_2067_1","IPSL-CM5A-LR_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","MIROC5_2071_1","IPSL-CM5A-LR_2072_1","GFDL-CM3_2073_1","NORESM1-M_2074_1","ACCESS1-3_2075_1","MIROC5_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","IPSL-CM5A-LR_2079_1","NORESM1-M_2080_1","IPSL-CM5A-LR_2081_1","HADGEM2-CC_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2867/(2^31-1),ModelProb,2),$C7874)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"GFDL-CM3_2085_1","NORESM1-M_2086_1","NORESM1-M_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","ACCESS1-3_2092_1","NORESM1-M_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","HADGEM2-CC_2099_1"]
[null,null,"HADGEM2-CC",2768,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2918/(2^31-1),ModelProb,2),$C7925)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-0_2021_1","HADGEM2-CC_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","ACCESS1-0_2025_1","ACCESS1-0_2026_1","MIROC5_2027_1","IPSL-CM5A-LR_2028_1","NORESM1-M_2029_1","IPSL-CM5A-LR_2030_1","NORESM1-M_2031_1","HADGEM2-CC_2032_1","GFDL-CM3_2033_1","ACCESS1-3_2034_1","NORESM1-M_2035_1","ACCESS1-0_2036_1","ACCESS1-3_2037_1","NORESM1-M_2038_1","ACCESS1-0_2039_1","NORESM1-M_2040_1","ACCESS1-3_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","NORESM1-M_2044_1","IPSL-CM5A-LR_2045_1","ACCESS1-0_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","MIROC5_2049_1","GFDL-CM3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2918/(2^31-1),ModelProb,2),$C7925)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-0_2053_1","ACCESS1-3_2054_1","MIROC5_2055_1","MIROC5_2056_1","IPSL-CM5A-LR_2057_1","MIROC5_2058_1","ACCESS1-0_2059_1","ACCESS1-0_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","HADGEM2-CC_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","HADGEM2-CC_2070_1","MIROC5_2071_1","MIROC5_2072_1","NORESM1-M_2073_1","MIROC5_2074_1","ACCESS1-3_2075_1","IPSL-CM5A-LR_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","HADGEM2-CC_2079_1","ACCESS1-0_2080_1","MIROC5_2081_1","ACCESS1-0_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2918/(2^31-1),ModelProb,2),$C7925)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"IPSL-CM5A-LR_2085_1","HADGEM2-CC_2086_1","IPSL-CM5A-LR_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","NORESM1-M_2090_1","MIROC5_2091_1","GFDL-CM3_2092_1","GFDL-CM3_2093_1","IPSL-CM5A-LR_2094_1","HADGEM2-CC_2095_1","NORESM1-M_2096_1","ACCESS1-0_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"GFDL-CM3",2806,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2956/(2^31-1),ModelProb,2),$C7963)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","GFDL-CM3_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","ACCESS1-3_2030_1","ACCESS1-0_2031_1","ACCESS1-0_2032_1","ACCESS1-3_2033_1","GFDL-CM3_2034_1","ACCESS1-3_2035_1","ACCESS1-3_2036_1","MIROC5_2037_1","NORESM1-M_2038_1","NORESM1-M_2039_1","MIROC5_2040_1","ACCESS1-0_2041_1","NORESM1-M_2042_1","IPSL-CM5A-LR_2043_1","GFDL-CM3_2044_1","MIROC5_2045_1","ACCESS1-0_2046_1","HADGEM2-CC_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","NORESM1-M_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2956/(2^31-1),ModelProb,2),$C7963)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-0_2053_1","NORESM1-M_2054_1","IPSL-CM5A-LR_2055_1","GFDL-CM3_2056_1","ACCESS1-0_2057_1","ACCESS1-0_2058_1","ACCESS1-0_2059_1","ACCESS1-3_2060_1","ACCESS1-0_2061_1","NORESM1-M_2062_1","MIROC5_2063_1","GFDL-CM3_2064_1","GFDL-CM3_2065_1","GFDL-CM3_2066_1","ACCESS1-0_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","NORESM1-M_2070_1","ACCESS1-0_2071_1","NORESM1-M_2072_1","IPSL-CM5A-LR_2073_1","NORESM1-M_2074_1","GFDL-CM3_2075_1","ACCESS1-0_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","HADGEM2-CC_2079_1","NORESM1-M_2080_1","MIROC5_2081_1","GFDL-CM3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2956/(2^31-1),ModelProb,2),$C7963)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"ACCESS1-3_2085_1","NORESM1-M_2086_1","NORESM1-M_2087_1","ACCESS1-3_2088_1","HADGEM2-CC_2089_1","MIROC5_2090_1","IPSL-CM5A-LR_2091_1","MIROC5_2092_1","MIROC5_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","ACCESS1-3_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"HADGEM2-CC",2839,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E2989/(2^31-1),ModelProb,2),$C7996)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"IPSL-CM5A-LR_2021_1","IPSL-CM5A-LR_2022_1","GFDL-CM3_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","ACCESS1-0_2026_1","GFDL-CM3_2027_1","MIROC5_2028_1","NORESM1-M_2029_1","ACCESS1-3_2030_1","ACCESS1-0_2031_1","NORESM1-M_2032_1","GFDL-CM3_2033_1","MIROC5_2034_1","MIROC5_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","MIROC5_2038_1","NORESM1-M_2039_1","HADGEM2-CC_2040_1","ACCESS1-3_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","NORESM1-M_2044_1","ACCESS1-0_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK2989/(2^31-1),ModelProb,2),$C7996)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-3_2053_1","HADGEM2-CC_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","ACCESS1-0_2059_1","HADGEM2-CC_2060_1","GFDL-CM3_2061_1","GFDL-CM3_2062_1","ACCESS1-0_2063_1","ACCESS1-0_2064_1","GFDL-CM3_2065_1","GFDL-CM3_2066_1","MIROC5_2067_1","IPSL-CM5A-LR_2068_1","MIROC5_2069_1","IPSL-CM5A-LR_2070_1","ACCESS1-0_2071_1","GFDL-CM3_2072_1","ACCESS1-0_2073_1","NORESM1-M_2074_1","GFDL-CM3_2075_1","NORESM1-M_2076_1","GFDL-CM3_2077_1","ACCESS1-3_2078_1","GFDL-CM3_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ2989/(2^31-1),ModelProb,2),$C7996)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"NORESM1-M_2085_1","GFDL-CM3_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","HADGEM2-CC_2094_1","HADGEM2-CC_2095_1","MIROC5_2096_1","MIROC5_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-3_2099_1"]
[null,null,"IPSL-CM5A-LR",2857,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3007/(2^31-1),ModelProb,2),$C8014)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","GFDL-CM3_2023_1","GFDL-CM3_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-3_2026_1","MIROC5_2027_1","NORESM1-M_2028_1","IPSL-CM5A-LR_2029_1","HADGEM2-CC_2030_1","ACCESS1-3_2031_1","HADGEM2-CC_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-0_2034_1","NORESM1-M_2035_1","HADGEM2-CC_2036_1","HADGEM2-CC_2037_1","ACCESS1-0_2038_1","HADGEM2-CC_2039_1","ACCESS1-0_2040_1","MIROC5_2041_1","MIROC5_2042_1","ACCESS1-0_2043_1","ACCESS1-0_2044_1","IPSL-CM5A-LR_2045_1","MIROC5_2046_1","HADGEM2-CC_2047_1","GFDL-CM3_2048_1","HADGEM2-CC_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3007/(2^31-1),ModelProb,2),$C8014)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"MIROC5_2053_1","ACCESS1-3_2054_1","ACCESS1-3_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","NORESM1-M_2058_1","IPSL-CM5A-LR_2059_1","GFDL-CM3_2060_1","IPSL-CM5A-LR_2061_1","NORESM1-M_2062_1","MIROC5_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","NORESM1-M_2066_1","NORESM1-M_2067_1","ACCESS1-3_2068_1","MIROC5_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","GFDL-CM3_2072_1","ACCESS1-0_2073_1","NORESM1-M_2074_1","NORESM1-M_2075_1","ACCESS1-3_2076_1","ACCESS1-0_2077_1","GFDL-CM3_2078_1","IPSL-CM5A-LR_2079_1","HADGEM2-CC_2080_1","GFDL-CM3_2081_1","MIROC5_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3007/(2^31-1),ModelProb,2),$C8014)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","NORESM1-M_2087_1","HADGEM2-CC_2088_1","GFDL-CM3_2089_1","MIROC5_2090_1","MIROC5_2091_1","MIROC5_2092_1","ACCESS1-3_2093_1","MIROC5_2094_1","IPSL-CM5A-LR_2095_1","MIROC5_2096_1","MIROC5_2097_1","HADGEM2-CC_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-3",2928,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3078/(2^31-1),ModelProb,2),$C8085)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"IPSL-CM5A-LR_2021_1","ACCESS1-0_2022_1","IPSL-CM5A-LR_2023_1","HADGEM2-CC_2024_1","IPSL-CM5A-LR_2025_1","GFDL-CM3_2026_1","MIROC5_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","GFDL-CM3_2030_1","GFDL-CM3_2031_1","HADGEM2-CC_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","GFDL-CM3_2035_1","HADGEM2-CC_2036_1","IPSL-CM5A-LR_2037_1","NORESM1-M_2038_1","NORESM1-M_2039_1","ACCESS1-3_2040_1","HADGEM2-CC_2041_1","ACCESS1-0_2042_1","ACCESS1-0_2043_1","GFDL-CM3_2044_1","IPSL-CM5A-LR_2045_1","MIROC5_2046_1","ACCESS1-3_2047_1","ACCESS1-3_2048_1","MIROC5_2049_1","ACCESS1-0_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3078/(2^31-1),ModelProb,2),$C8085)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"IPSL-CM5A-LR_2053_1","MIROC5_2054_1","MIROC5_2055_1","IPSL-CM5A-LR_2056_1","NORESM1-M_2057_1","ACCESS1-3_2058_1","ACCESS1-0_2059_1","ACCESS1-0_2060_1","IPSL-CM5A-LR_2061_1","MIROC5_2062_1","IPSL-CM5A-LR_2063_1","ACCESS1-3_2064_1","IPSL-CM5A-LR_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","MIROC5_2072_1","NORESM1-M_2073_1","NORESM1-M_2074_1","NORESM1-M_2075_1","MIROC5_2076_1","MIROC5_2077_1","NORESM1-M_2078_1","HADGEM2-CC_2079_1","IPSL-CM5A-LR_2080_1","GFDL-CM3_2081_1","ACCESS1-3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3078/(2^31-1),ModelProb,2),$C8085)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"NORESM1-M_2085_1","GFDL-CM3_2086_1","NORESM1-M_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","MIROC5_2090_1","NORESM1-M_2091_1","IPSL-CM5A-LR_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","ACCESS1-0_2095_1","GFDL-CM3_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","NORESM1-M_2099_1"]
[null,null,"MIROC5",2962,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3112/(2^31-1),ModelProb,2),$C8119)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","ACCESS1-0_2023_1","GFDL-CM3_2024_1","ACCESS1-0_2025_1","GFDL-CM3_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-0_2028_1","GFDL-CM3_2029_1","MIROC5_2030_1","IPSL-CM5A-LR_2031_1","GFDL-CM3_2032_1","GFDL-CM3_2033_1","GFDL-CM3_2034_1","HADGEM2-CC_2035_1","IPSL-CM5A-LR_2036_1","GFDL-CM3_2037_1","GFDL-CM3_2038_1","GFDL-CM3_2039_1","MIROC5_2040_1","MIROC5_2041_1","GFDL-CM3_2042_1","MIROC5_2043_1","NORESM1-M_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","GFDL-CM3_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3112/(2^31-1),ModelProb,2),$C8119)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-0_2053_1","ACCESS1-3_2054_1","MIROC5_2055_1","MIROC5_2056_1","HADGEM2-CC_2057_1","GFDL-CM3_2058_1","GFDL-CM3_2059_1","IPSL-CM5A-LR_2060_1","GFDL-CM3_2061_1","NORESM1-M_2062_1","GFDL-CM3_2063_1","ACCESS1-0_2064_1","ACCESS1-3_2065_1","HADGEM2-CC_2066_1","ACCESS1-0_2067_1","NORESM1-M_2068_1","NORESM1-M_2069_1","IPSL-CM5A-LR_2070_1","ACCESS1-0_2071_1","IPSL-CM5A-LR_2072_1","GFDL-CM3_2073_1","HADGEM2-CC_2074_1","ACCESS1-0_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","IPSL-CM5A-LR_2079_1","GFDL-CM3_2080_1","HADGEM2-CC_2081_1","HADGEM2-CC_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3112/(2^31-1),ModelProb,2),$C8119)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"IPSL-CM5A-LR_2085_1","NORESM1-M_2086_1","MIROC5_2087_1","ACCESS1-3_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-3_2090_1","HADGEM2-CC_2091_1","NORESM1-M_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-0_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","ACCESS1-0_2097_1","HADGEM2-CC_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-3",2978,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3128/(2^31-1),ModelProb,2),$C8135)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"NORESM1-M_2021_1","IPSL-CM5A-LR_2022_1","NORESM1-M_2023_1","NORESM1-M_2024_1","IPSL-CM5A-LR_2025_1","NORESM1-M_2026_1","GFDL-CM3_2027_1","HADGEM2-CC_2028_1","HADGEM2-CC_2029_1","GFDL-CM3_2030_1","IPSL-CM5A-LR_2031_1","ACCESS1-0_2032_1","ACCESS1-3_2033_1","NORESM1-M_2034_1","HADGEM2-CC_2035_1","HADGEM2-CC_2036_1","MIROC5_2037_1","GFDL-CM3_2038_1","MIROC5_2039_1","HADGEM2-CC_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","NORESM1-M_2045_1","NORESM1-M_2046_1","MIROC5_2047_1","IPSL-CM5A-LR_2048_1","MIROC5_2049_1","GFDL-CM3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3128/(2^31-1),ModelProb,2),$C8135)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","MIROC5_2055_1","NORESM1-M_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","ACCESS1-0_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","ACCESS1-0_2063_1","NORESM1-M_2064_1","MIROC5_2065_1","MIROC5_2066_1","HADGEM2-CC_2067_1","ACCESS1-0_2068_1","IPSL-CM5A-LR_2069_1","GFDL-CM3_2070_1","MIROC5_2071_1","MIROC5_2072_1","IPSL-CM5A-LR_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","HADGEM2-CC_2076_1","NORESM1-M_2077_1","GFDL-CM3_2078_1","MIROC5_2079_1","HADGEM2-CC_2080_1","ACCESS1-0_2081_1","ACCESS1-0_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3128/(2^31-1),ModelProb,2),$C8135)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-0_2085_1","GFDL-CM3_2086_1","MIROC5_2087_1","MIROC5_2088_1","GFDL-CM3_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","IPSL-CM5A-LR_2092_1","MIROC5_2093_1","NORESM1-M_2094_1","GFDL-CM3_2095_1","ACCESS1-0_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","MIROC5_2099_1"]
[null,null,"IPSL-CM5A-LR",3011,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3161/(2^31-1),ModelProb,2),$C8168)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"HADGEM2-CC_2021_1","ACCESS1-0_2022_1","NORESM1-M_2023_1","ACCESS1-0_2024_1","GFDL-CM3_2025_1","ACCESS1-3_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","NORESM1-M_2030_1","ACCESS1-0_2031_1","ACCESS1-3_2032_1","MIROC5_2033_1","MIROC5_2034_1","ACCESS1-3_2035_1","IPSL-CM5A-LR_2036_1","NORESM1-M_2037_1","ACCESS1-3_2038_1","IPSL-CM5A-LR_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","MIROC5_2043_1","IPSL-CM5A-LR_2044_1","IPSL-CM5A-LR_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","NORESM1-M_2048_1","ACCESS1-3_2049_1","ACCESS1-0_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3161/(2^31-1),ModelProb,2),$C8168)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-3_2053_1","NORESM1-M_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","IPSL-CM5A-LR_2060_1","IPSL-CM5A-LR_2061_1","NORESM1-M_2062_1","ACCESS1-0_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","ACCESS1-0_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","ACCESS1-3_2069_1","IPSL-CM5A-LR_2070_1","ACCESS1-3_2071_1","GFDL-CM3_2072_1","ACCESS1-3_2073_1","IPSL-CM5A-LR_2074_1","IPSL-CM5A-LR_2075_1","GFDL-CM3_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","ACCESS1-3_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","IPSL-CM5A-LR_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3161/(2^31-1),ModelProb,2),$C8168)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"GFDL-CM3_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","ACCESS1-0_2089_1","IPSL-CM5A-LR_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","HADGEM2-CC_2093_1","ACCESS1-3_2094_1","NORESM1-M_2095_1","MIROC5_2096_1","GFDL-CM3_2097_1","GFDL-CM3_2098_1","ACCESS1-0_2099_1"]
[null,null,"NORESM1-M",3051,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3201/(2^31-1),ModelProb,2),$C8208)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","NORESM1-M_2023_1","ACCESS1-0_2024_1","ACCESS1-0_2025_1","HADGEM2-CC_2026_1","MIROC5_2027_1","ACCESS1-0_2028_1","GFDL-CM3_2029_1","MIROC5_2030_1","NORESM1-M_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","IPSL-CM5A-LR_2034_1","NORESM1-M_2035_1","MIROC5_2036_1","ACCESS1-3_2037_1","IPSL-CM5A-LR_2038_1","IPSL-CM5A-LR_2039_1","MIROC5_2040_1","NORESM1-M_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","GFDL-CM3_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","HADGEM2-CC_2047_1","ACCESS1-3_2048_1","GFDL-CM3_2049_1","GFDL-CM3_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3201/(2^31-1),ModelProb,2),$C8208)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","NORESM1-M_2055_1","NORESM1-M_2056_1","HADGEM2-CC_2057_1","ACCESS1-3_2058_1","IPSL-CM5A-LR_2059_1","IPSL-CM5A-LR_2060_1","NORESM1-M_2061_1","HADGEM2-CC_2062_1","MIROC5_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","ACCESS1-3_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","MIROC5_2069_1","MIROC5_2070_1","MIROC5_2071_1","ACCESS1-3_2072_1","ACCESS1-0_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-3_2075_1","HADGEM2-CC_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","IPSL-CM5A-LR_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3201/(2^31-1),ModelProb,2),$C8208)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"ACCESS1-3_2085_1","ACCESS1-0_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-0_2088_1","ACCESS1-0_2089_1","HADGEM2-CC_2090_1","NORESM1-M_2091_1","NORESM1-M_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","MIROC5_2095_1","ACCESS1-3_2096_1","GFDL-CM3_2097_1","NORESM1-M_2098_1","NORESM1-M_2099_1"]
[null,null,"HADGEM2-CC",3100,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3250/(2^31-1),ModelProb,2),$C8257)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"NORESM1-M_2021_1","GFDL-CM3_2022_1","IPSL-CM5A-LR_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","HADGEM2-CC_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-0_2028_1","ACCESS1-0_2029_1","ACCESS1-0_2030_1","HADGEM2-CC_2031_1","ACCESS1-0_2032_1","HADGEM2-CC_2033_1","ACCESS1-3_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","IPSL-CM5A-LR_2037_1","NORESM1-M_2038_1","ACCESS1-3_2039_1","MIROC5_2040_1","MIROC5_2041_1","GFDL-CM3_2042_1","NORESM1-M_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","NORESM1-M_2047_1","ACCESS1-0_2048_1","GFDL-CM3_2049_1","HADGEM2-CC_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3250/(2^31-1),ModelProb,2),$C8257)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","NORESM1-M_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-3_2058_1","GFDL-CM3_2059_1","ACCESS1-3_2060_1","HADGEM2-CC_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","ACCESS1-0_2064_1","GFDL-CM3_2065_1","ACCESS1-3_2066_1","NORESM1-M_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","HADGEM2-CC_2070_1","MIROC5_2071_1","ACCESS1-3_2072_1","IPSL-CM5A-LR_2073_1","GFDL-CM3_2074_1","NORESM1-M_2075_1","MIROC5_2076_1","IPSL-CM5A-LR_2077_1","HADGEM2-CC_2078_1","MIROC5_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","NORESM1-M_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3250/(2^31-1),ModelProb,2),$C8257)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"HADGEM2-CC_2085_1","ACCESS1-0_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","HADGEM2-CC_2089_1","ACCESS1-0_2090_1","NORESM1-M_2091_1","HADGEM2-CC_2092_1","NORESM1-M_2093_1","HADGEM2-CC_2094_1","MIROC5_2095_1","HADGEM2-CC_2096_1","HADGEM2-CC_2097_1","ACCESS1-3_2098_1","HADGEM2-CC_2099_1"]
[null,null,"NORESM1-M",3133,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3283/(2^31-1),ModelProb,2),$C8290)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"IPSL-CM5A-LR_2021_1","ACCESS1-3_2022_1","MIROC5_2023_1","GFDL-CM3_2024_1","ACCESS1-3_2025_1","ACCESS1-3_2026_1","HADGEM2-CC_2027_1","MIROC5_2028_1","GFDL-CM3_2029_1","GFDL-CM3_2030_1","GFDL-CM3_2031_1","GFDL-CM3_2032_1","NORESM1-M_2033_1","HADGEM2-CC_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","GFDL-CM3_2037_1","NORESM1-M_2038_1","ACCESS1-0_2039_1","ACCESS1-3_2040_1","MIROC5_2041_1","ACCESS1-3_2042_1","GFDL-CM3_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","IPSL-CM5A-LR_2049_1","MIROC5_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3283/(2^31-1),ModelProb,2),$C8290)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"HADGEM2-CC_2053_1","ACCESS1-0_2054_1","NORESM1-M_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","NORESM1-M_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","ACCESS1-3_2061_1","GFDL-CM3_2062_1","ACCESS1-3_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","NORESM1-M_2068_1","ACCESS1-0_2069_1","GFDL-CM3_2070_1","NORESM1-M_2071_1","ACCESS1-0_2072_1","ACCESS1-3_2073_1","NORESM1-M_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-0_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","MIROC5_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3283/(2^31-1),ModelProb,2),$C8290)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"NORESM1-M_2085_1","ACCESS1-3_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","NORESM1-M_2089_1","ACCESS1-3_2090_1","MIROC5_2091_1","ACCESS1-3_2092_1","NORESM1-M_2093_1","HADGEM2-CC_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-0_2096_1","MIROC5_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"ACCESS1-3",3180,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3330/(2^31-1),ModelProb,2),$C8337)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"IPSL-CM5A-LR_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","HADGEM2-CC_2024_1","MIROC5_2025_1","MIROC5_2026_1","MIROC5_2027_1","ACCESS1-3_2028_1","ACCESS1-3_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","GFDL-CM3_2033_1","NORESM1-M_2034_1","NORESM1-M_2035_1","MIROC5_2036_1","NORESM1-M_2037_1","IPSL-CM5A-LR_2038_1","NORESM1-M_2039_1","HADGEM2-CC_2040_1","NORESM1-M_2041_1","HADGEM2-CC_2042_1","MIROC5_2043_1","ACCESS1-0_2044_1","MIROC5_2045_1","NORESM1-M_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","ACCESS1-3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3330/(2^31-1),ModelProb,2),$C8337)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"NORESM1-M_2053_1","ACCESS1-0_2054_1","ACCESS1-0_2055_1","IPSL-CM5A-LR_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-0_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","GFDL-CM3_2061_1","GFDL-CM3_2062_1","IPSL-CM5A-LR_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","GFDL-CM3_2066_1","MIROC5_2067_1","IPSL-CM5A-LR_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","GFDL-CM3_2072_1","MIROC5_2073_1","MIROC5_2074_1","ACCESS1-3_2075_1","IPSL-CM5A-LR_2076_1","HADGEM2-CC_2077_1","ACCESS1-0_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","HADGEM2-CC_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3330/(2^31-1),ModelProb,2),$C8337)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","MIROC5_2088_1","NORESM1-M_2089_1","NORESM1-M_2090_1","IPSL-CM5A-LR_2091_1","IPSL-CM5A-LR_2092_1","IPSL-CM5A-LR_2093_1","IPSL-CM5A-LR_2094_1","IPSL-CM5A-LR_2095_1","NORESM1-M_2096_1","ACCESS1-3_2097_1","NORESM1-M_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"IPSL-CM5A-LR",3222,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3372/(2^31-1),ModelProb,2),$C8379)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"GFDL-CM3_2021_1","ACCESS1-0_2022_1","GFDL-CM3_2023_1","MIROC5_2024_1","NORESM1-M_2025_1","ACCESS1-0_2026_1","NORESM1-M_2027_1","HADGEM2-CC_2028_1","MIROC5_2029_1","HADGEM2-CC_2030_1","NORESM1-M_2031_1","HADGEM2-CC_2032_1","NORESM1-M_2033_1","HADGEM2-CC_2034_1","ACCESS1-3_2035_1","ACCESS1-0_2036_1","ACCESS1-0_2037_1","GFDL-CM3_2038_1","NORESM1-M_2039_1","HADGEM2-CC_2040_1","IPSL-CM5A-LR_2041_1","IPSL-CM5A-LR_2042_1","ACCESS1-0_2043_1","ACCESS1-0_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","NORESM1-M_2049_1","ACCESS1-3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3372/(2^31-1),ModelProb,2),$C8379)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"GFDL-CM3_2053_1","MIROC5_2054_1","ACCESS1-0_2055_1","ACCESS1-0_2056_1","MIROC5_2057_1","MIROC5_2058_1","GFDL-CM3_2059_1","GFDL-CM3_2060_1","ACCESS1-0_2061_1","MIROC5_2062_1","NORESM1-M_2063_1","NORESM1-M_2064_1","HADGEM2-CC_2065_1","NORESM1-M_2066_1","ACCESS1-0_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","HADGEM2-CC_2070_1","NORESM1-M_2071_1","ACCESS1-0_2072_1","NORESM1-M_2073_1","HADGEM2-CC_2074_1","GFDL-CM3_2075_1","ACCESS1-3_2076_1","IPSL-CM5A-LR_2077_1","GFDL-CM3_2078_1","HADGEM2-CC_2079_1","ACCESS1-0_2080_1","ACCESS1-0_2081_1","MIROC5_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3372/(2^31-1),ModelProb,2),$C8379)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","GFDL-CM3_2087_1","NORESM1-M_2088_1","ACCESS1-0_2089_1","ACCESS1-3_2090_1","MIROC5_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","ACCESS1-3_2096_1","MIROC5_2097_1","MIROC5_2098_1","MIROC5_2099_1"]
[null,null,"MIROC5",3245,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3395/(2^31-1),ModelProb,2),$C8402)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-0_2021_1","GFDL-CM3_2022_1","ACCESS1-0_2023_1","MIROC5_2024_1","IPSL-CM5A-LR_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","GFDL-CM3_2030_1","IPSL-CM5A-LR_2031_1","HADGEM2-CC_2032_1","IPSL-CM5A-LR_2033_1","GFDL-CM3_2034_1","ACCESS1-3_2035_1","NORESM1-M_2036_1","GFDL-CM3_2037_1","NORESM1-M_2038_1","MIROC5_2039_1","NORESM1-M_2040_1","IPSL-CM5A-LR_2041_1","ACCESS1-0_2042_1","NORESM1-M_2043_1","NORESM1-M_2044_1","GFDL-CM3_2045_1","NORESM1-M_2046_1","NORESM1-M_2047_1","ACCESS1-3_2048_1","IPSL-CM5A-LR_2049_1","NORESM1-M_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3395/(2^31-1),ModelProb,2),$C8402)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"HADGEM2-CC_2053_1","GFDL-CM3_2054_1","GFDL-CM3_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","MIROC5_2058_1","GFDL-CM3_2059_1","NORESM1-M_2060_1","GFDL-CM3_2061_1","ACCESS1-3_2062_1","NORESM1-M_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","MIROC5_2068_1","HADGEM2-CC_2069_1","ACCESS1-0_2070_1","IPSL-CM5A-LR_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","HADGEM2-CC_2075_1","ACCESS1-0_2076_1","ACCESS1-0_2077_1","IPSL-CM5A-LR_2078_1","MIROC5_2079_1","NORESM1-M_2080_1","NORESM1-M_2081_1","ACCESS1-0_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3395/(2^31-1),ModelProb,2),$C8402)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","ACCESS1-0_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","HADGEM2-CC_2093_1","GFDL-CM3_2094_1","MIROC5_2095_1","ACCESS1-0_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","GFDL-CM3_2099_1"]
[null,null,"MIROC5",3311,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3461/(2^31-1),ModelProb,2),$C8468)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"NORESM1-M_2021_1","ACCESS1-0_2022_1","GFDL-CM3_2023_1","IPSL-CM5A-LR_2024_1","HADGEM2-CC_2025_1","ACCESS1-0_2026_1","GFDL-CM3_2027_1","GFDL-CM3_2028_1","MIROC5_2029_1","ACCESS1-0_2030_1","IPSL-CM5A-LR_2031_1","IPSL-CM5A-LR_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","MIROC5_2036_1","MIROC5_2037_1","MIROC5_2038_1","MIROC5_2039_1","NORESM1-M_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","MIROC5_2043_1","NORESM1-M_2044_1","ACCESS1-3_2045_1","HADGEM2-CC_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-0_2048_1","ACCESS1-3_2049_1","HADGEM2-CC_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3461/(2^31-1),ModelProb,2),$C8468)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"HADGEM2-CC_2053_1","MIROC5_2054_1","IPSL-CM5A-LR_2055_1","NORESM1-M_2056_1","GFDL-CM3_2057_1","MIROC5_2058_1","ACCESS1-0_2059_1","NORESM1-M_2060_1","ACCESS1-0_2061_1","MIROC5_2062_1","MIROC5_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","NORESM1-M_2066_1","ACCESS1-3_2067_1","ACCESS1-0_2068_1","NORESM1-M_2069_1","MIROC5_2070_1","HADGEM2-CC_2071_1","IPSL-CM5A-LR_2072_1","NORESM1-M_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-0_2076_1","MIROC5_2077_1","IPSL-CM5A-LR_2078_1","ACCESS1-0_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","GFDL-CM3_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3461/(2^31-1),ModelProb,2),$C8468)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"IPSL-CM5A-LR_2085_1","MIROC5_2086_1","NORESM1-M_2087_1","IPSL-CM5A-LR_2088_1","NORESM1-M_2089_1","GFDL-CM3_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","IPSL-CM5A-LR_2094_1","NORESM1-M_2095_1","IPSL-CM5A-LR_2096_1","NORESM1-M_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"IPSL-CM5A-LR",3344,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3494/(2^31-1),ModelProb,2),$C8501)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-0_2021_1","GFDL-CM3_2022_1","ACCESS1-3_2023_1","ACCESS1-3_2024_1","MIROC5_2025_1","IPSL-CM5A-LR_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-0_2028_1","IPSL-CM5A-LR_2029_1","ACCESS1-0_2030_1","NORESM1-M_2031_1","NORESM1-M_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","ACCESS1-3_2035_1","IPSL-CM5A-LR_2036_1","ACCESS1-0_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","HADGEM2-CC_2040_1","GFDL-CM3_2041_1","MIROC5_2042_1","GFDL-CM3_2043_1","ACCESS1-0_2044_1","NORESM1-M_2045_1","ACCESS1-3_2046_1","NORESM1-M_2047_1","MIROC5_2048_1","HADGEM2-CC_2049_1","NORESM1-M_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3494/(2^31-1),ModelProb,2),$C8501)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-0_2053_1","IPSL-CM5A-LR_2054_1","MIROC5_2055_1","ACCESS1-3_2056_1","HADGEM2-CC_2057_1","IPSL-CM5A-LR_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","ACCESS1-0_2061_1","ACCESS1-0_2062_1","ACCESS1-3_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","GFDL-CM3_2067_1","GFDL-CM3_2068_1","MIROC5_2069_1","ACCESS1-0_2070_1","NORESM1-M_2071_1","NORESM1-M_2072_1","NORESM1-M_2073_1","NORESM1-M_2074_1","MIROC5_2075_1","HADGEM2-CC_2076_1","ACCESS1-0_2077_1","ACCESS1-3_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-3_2080_1","ACCESS1-3_2081_1","NORESM1-M_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3494/(2^31-1),ModelProb,2),$C8501)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"NORESM1-M_2085_1","HADGEM2-CC_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","GFDL-CM3_2089_1","IPSL-CM5A-LR_2090_1","HADGEM2-CC_2091_1","NORESM1-M_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","ACCESS1-0_2095_1","HADGEM2-CC_2096_1","GFDL-CM3_2097_1","MIROC5_2098_1","HADGEM2-CC_2099_1"]
[null,null,"ACCESS1-0",3374,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3524/(2^31-1),ModelProb,2),$C8531)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"GFDL-CM3_2021_1","ACCESS1-0_2022_1","NORESM1-M_2023_1","NORESM1-M_2024_1","ACCESS1-3_2025_1","ACCESS1-3_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","ACCESS1-3_2029_1","HADGEM2-CC_2030_1","ACCESS1-3_2031_1","ACCESS1-3_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","MIROC5_2035_1","GFDL-CM3_2036_1","NORESM1-M_2037_1","ACCESS1-0_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","GFDL-CM3_2041_1","IPSL-CM5A-LR_2042_1","IPSL-CM5A-LR_2043_1","IPSL-CM5A-LR_2044_1","IPSL-CM5A-LR_2045_1","HADGEM2-CC_2046_1","IPSL-CM5A-LR_2047_1","NORESM1-M_2048_1","NORESM1-M_2049_1","GFDL-CM3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3524/(2^31-1),ModelProb,2),$C8531)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-3_2053_1","ACCESS1-0_2054_1","GFDL-CM3_2055_1","ACCESS1-3_2056_1","ACCESS1-3_2057_1","MIROC5_2058_1","MIROC5_2059_1","MIROC5_2060_1","HADGEM2-CC_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","ACCESS1-3_2064_1","GFDL-CM3_2065_1","HADGEM2-CC_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","MIROC5_2069_1","HADGEM2-CC_2070_1","ACCESS1-0_2071_1","MIROC5_2072_1","IPSL-CM5A-LR_2073_1","HADGEM2-CC_2074_1","MIROC5_2075_1","ACCESS1-0_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","ACCESS1-3_2079_1","ACCESS1-3_2080_1","ACCESS1-3_2081_1","GFDL-CM3_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3524/(2^31-1),ModelProb,2),$C8531)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"GFDL-CM3_2085_1","ACCESS1-3_2086_1","MIROC5_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","HADGEM2-CC_2090_1","HADGEM2-CC_2091_1","HADGEM2-CC_2092_1","ACCESS1-0_2093_1","MIROC5_2094_1","IPSL-CM5A-LR_2095_1","HADGEM2-CC_2096_1","ACCESS1-3_2097_1","MIROC5_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",3433,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3583/(2^31-1),ModelProb,2),$C8590)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"IPSL-CM5A-LR_2021_1","ACCESS1-3_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","GFDL-CM3_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","HADGEM2-CC_2028_1","HADGEM2-CC_2029_1","GFDL-CM3_2030_1","HADGEM2-CC_2031_1","ACCESS1-3_2032_1","GFDL-CM3_2033_1","ACCESS1-3_2034_1","HADGEM2-CC_2035_1","MIROC5_2036_1","HADGEM2-CC_2037_1","MIROC5_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","IPSL-CM5A-LR_2041_1","ACCESS1-0_2042_1","GFDL-CM3_2043_1","ACCESS1-0_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","ACCESS1-0_2049_1","NORESM1-M_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3583/(2^31-1),ModelProb,2),$C8590)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"GFDL-CM3_2053_1","HADGEM2-CC_2054_1","IPSL-CM5A-LR_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","ACCESS1-0_2059_1","ACCESS1-0_2060_1","GFDL-CM3_2061_1","ACCESS1-3_2062_1","MIROC5_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","MIROC5_2066_1","MIROC5_2067_1","ACCESS1-3_2068_1","HADGEM2-CC_2069_1","NORESM1-M_2070_1","NORESM1-M_2071_1","IPSL-CM5A-LR_2072_1","HADGEM2-CC_2073_1","NORESM1-M_2074_1","MIROC5_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","IPSL-CM5A-LR_2078_1","NORESM1-M_2079_1","GFDL-CM3_2080_1","NORESM1-M_2081_1","NORESM1-M_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3583/(2^31-1),ModelProb,2),$C8590)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"ACCESS1-3_2085_1","HADGEM2-CC_2086_1","NORESM1-M_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","GFDL-CM3_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-3_2093_1","ACCESS1-3_2094_1","HADGEM2-CC_2095_1","HADGEM2-CC_2096_1","MIROC5_2097_1","NORESM1-M_2098_1","NORESM1-M_2099_1"]
[null,null,"NORESM1-M",3466,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3616/(2^31-1),ModelProb,2),$C8623)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"HADGEM2-CC_2021_1","IPSL-CM5A-LR_2022_1","ACCESS1-3_2023_1","ACCESS1-3_2024_1","HADGEM2-CC_2025_1","HADGEM2-CC_2026_1","ACCESS1-3_2027_1","IPSL-CM5A-LR_2028_1","HADGEM2-CC_2029_1","NORESM1-M_2030_1","MIROC5_2031_1","MIROC5_2032_1","MIROC5_2033_1","IPSL-CM5A-LR_2034_1","GFDL-CM3_2035_1","HADGEM2-CC_2036_1","GFDL-CM3_2037_1","IPSL-CM5A-LR_2038_1","IPSL-CM5A-LR_2039_1","ACCESS1-0_2040_1","NORESM1-M_2041_1","IPSL-CM5A-LR_2042_1","MIROC5_2043_1","MIROC5_2044_1","ACCESS1-0_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-3_2047_1","MIROC5_2048_1","MIROC5_2049_1","GFDL-CM3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3616/(2^31-1),ModelProb,2),$C8623)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"HADGEM2-CC_2053_1","ACCESS1-3_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","ACCESS1-3_2058_1","ACCESS1-3_2059_1","NORESM1-M_2060_1","NORESM1-M_2061_1","NORESM1-M_2062_1","MIROC5_2063_1","IPSL-CM5A-LR_2064_1","ACCESS1-3_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","MIROC5_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","IPSL-CM5A-LR_2072_1","GFDL-CM3_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-3_2075_1","HADGEM2-CC_2076_1","NORESM1-M_2077_1","MIROC5_2078_1","ACCESS1-3_2079_1","HADGEM2-CC_2080_1","MIROC5_2081_1","MIROC5_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3616/(2^31-1),ModelProb,2),$C8623)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-3_2085_1","HADGEM2-CC_2086_1","ACCESS1-0_2087_1","GFDL-CM3_2088_1","IPSL-CM5A-LR_2089_1","NORESM1-M_2090_1","MIROC5_2091_1","GFDL-CM3_2092_1","ACCESS1-3_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","HADGEM2-CC_2098_1","ACCESS1-3_2099_1"]
[null,null,"MIROC5",3503,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3653/(2^31-1),ModelProb,2),$C8660)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"HADGEM2-CC_2021_1","IPSL-CM5A-LR_2022_1","GFDL-CM3_2023_1","ACCESS1-0_2024_1","GFDL-CM3_2025_1","ACCESS1-3_2026_1","IPSL-CM5A-LR_2027_1","MIROC5_2028_1","IPSL-CM5A-LR_2029_1","ACCESS1-0_2030_1","GFDL-CM3_2031_1","GFDL-CM3_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","MIROC5_2035_1","MIROC5_2036_1","GFDL-CM3_2037_1","IPSL-CM5A-LR_2038_1","HADGEM2-CC_2039_1","HADGEM2-CC_2040_1","MIROC5_2041_1","NORESM1-M_2042_1","ACCESS1-3_2043_1","NORESM1-M_2044_1","HADGEM2-CC_2045_1","ACCESS1-0_2046_1","ACCESS1-3_2047_1","ACCESS1-0_2048_1","HADGEM2-CC_2049_1","ACCESS1-0_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3653/(2^31-1),ModelProb,2),$C8660)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","MIROC5_2055_1","HADGEM2-CC_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","ACCESS1-0_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","HADGEM2-CC_2064_1","ACCESS1-3_2065_1","ACCESS1-0_2066_1","ACCESS1-0_2067_1","ACCESS1-3_2068_1","HADGEM2-CC_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","HADGEM2-CC_2072_1","GFDL-CM3_2073_1","ACCESS1-3_2074_1","ACCESS1-0_2075_1","GFDL-CM3_2076_1","NORESM1-M_2077_1","NORESM1-M_2078_1","NORESM1-M_2079_1","IPSL-CM5A-LR_2080_1","ACCESS1-0_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3653/(2^31-1),ModelProb,2),$C8660)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"IPSL-CM5A-LR_2085_1","MIROC5_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","NORESM1-M_2090_1","ACCESS1-0_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","HADGEM2-CC_2094_1","ACCESS1-0_2095_1","ACCESS1-3_2096_1","MIROC5_2097_1","GFDL-CM3_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",3555,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3705/(2^31-1),ModelProb,2),$C8712)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"ACCESS1-3_2021_1","NORESM1-M_2022_1","ACCESS1-0_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","MIROC5_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","HADGEM2-CC_2030_1","MIROC5_2031_1","NORESM1-M_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","MIROC5_2036_1","IPSL-CM5A-LR_2037_1","NORESM1-M_2038_1","ACCESS1-3_2039_1","MIROC5_2040_1","ACCESS1-0_2041_1","HADGEM2-CC_2042_1","ACCESS1-3_2043_1","NORESM1-M_2044_1","ACCESS1-0_2045_1","ACCESS1-0_2046_1","NORESM1-M_2047_1","NORESM1-M_2048_1","MIROC5_2049_1","ACCESS1-3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3705/(2^31-1),ModelProb,2),$C8712)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","ACCESS1-3_2060_1","HADGEM2-CC_2061_1","IPSL-CM5A-LR_2062_1","ACCESS1-0_2063_1","NORESM1-M_2064_1","HADGEM2-CC_2065_1","MIROC5_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","HADGEM2-CC_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","NORESM1-M_2072_1","GFDL-CM3_2073_1","HADGEM2-CC_2074_1","GFDL-CM3_2075_1","ACCESS1-0_2076_1","HADGEM2-CC_2077_1","HADGEM2-CC_2078_1","MIROC5_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3705/(2^31-1),ModelProb,2),$C8712)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-3_2086_1","IPSL-CM5A-LR_2087_1","IPSL-CM5A-LR_2088_1","IPSL-CM5A-LR_2089_1","NORESM1-M_2090_1","ACCESS1-3_2091_1","ACCESS1-0_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","HADGEM2-CC_2097_1","NORESM1-M_2098_1","ACCESS1-3_2099_1"]
[null,null,"GFDL-CM3",3568,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3718/(2^31-1),ModelProb,2),$C8725)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","GFDL-CM3_2025_1","HADGEM2-CC_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","ACCESS1-3_2029_1","ACCESS1-0_2030_1","NORESM1-M_2031_1","HADGEM2-CC_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","HADGEM2-CC_2035_1","MIROC5_2036_1","IPSL-CM5A-LR_2037_1","ACCESS1-0_2038_1","IPSL-CM5A-LR_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","MIROC5_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-3_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","NORESM1-M_2047_1","MIROC5_2048_1","HADGEM2-CC_2049_1","ACCESS1-0_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3718/(2^31-1),ModelProb,2),$C8725)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"MIROC5_2053_1","IPSL-CM5A-LR_2054_1","HADGEM2-CC_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","HADGEM2-CC_2061_1","ACCESS1-0_2062_1","ACCESS1-0_2063_1","HADGEM2-CC_2064_1","GFDL-CM3_2065_1","ACCESS1-3_2066_1","IPSL-CM5A-LR_2067_1","NORESM1-M_2068_1","IPSL-CM5A-LR_2069_1","IPSL-CM5A-LR_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","ACCESS1-3_2075_1","HADGEM2-CC_2076_1","HADGEM2-CC_2077_1","ACCESS1-3_2078_1","GFDL-CM3_2079_1","ACCESS1-3_2080_1","GFDL-CM3_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3718/(2^31-1),ModelProb,2),$C8725)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"MIROC5_2085_1","ACCESS1-0_2086_1","MIROC5_2087_1","ACCESS1-0_2088_1","IPSL-CM5A-LR_2089_1","MIROC5_2090_1","MIROC5_2091_1","ACCESS1-3_2092_1","ACCESS1-0_2093_1","GFDL-CM3_2094_1","IPSL-CM5A-LR_2095_1","NORESM1-M_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","HADGEM2-CC_2099_1"]
[null,null,"NORESM1-M",3605,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3755/(2^31-1),ModelProb,2),$C8762)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"MIROC5_2021_1","ACCESS1-3_2022_1","HADGEM2-CC_2023_1","MIROC5_2024_1","MIROC5_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","IPSL-CM5A-LR_2028_1","GFDL-CM3_2029_1","GFDL-CM3_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","NORESM1-M_2033_1","MIROC5_2034_1","GFDL-CM3_2035_1","ACCESS1-0_2036_1","MIROC5_2037_1","GFDL-CM3_2038_1","ACCESS1-0_2039_1","HADGEM2-CC_2040_1","MIROC5_2041_1","IPSL-CM5A-LR_2042_1","GFDL-CM3_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","ACCESS1-0_2046_1","MIROC5_2047_1","GFDL-CM3_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3755/(2^31-1),ModelProb,2),$C8762)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"GFDL-CM3_2053_1","ACCESS1-0_2054_1","HADGEM2-CC_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","GFDL-CM3_2061_1","ACCESS1-3_2062_1","HADGEM2-CC_2063_1","ACCESS1-0_2064_1","MIROC5_2065_1","MIROC5_2066_1","HADGEM2-CC_2067_1","ACCESS1-0_2068_1","NORESM1-M_2069_1","MIROC5_2070_1","HADGEM2-CC_2071_1","ACCESS1-3_2072_1","GFDL-CM3_2073_1","NORESM1-M_2074_1","ACCESS1-0_2075_1","ACCESS1-0_2076_1","ACCESS1-0_2077_1","GFDL-CM3_2078_1","HADGEM2-CC_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","ACCESS1-0_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3755/(2^31-1),ModelProb,2),$C8762)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"MIROC5_2085_1","ACCESS1-3_2086_1","HADGEM2-CC_2087_1","GFDL-CM3_2088_1","GFDL-CM3_2089_1","IPSL-CM5A-LR_2090_1","IPSL-CM5A-LR_2091_1","GFDL-CM3_2092_1","ACCESS1-3_2093_1","NORESM1-M_2094_1","NORESM1-M_2095_1","MIROC5_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-0",3677,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3827/(2^31-1),ModelProb,2),$C8834)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"ACCESS1-0_2021_1","ACCESS1-3_2022_1","HADGEM2-CC_2023_1","ACCESS1-3_2024_1","GFDL-CM3_2025_1","NORESM1-M_2026_1","ACCESS1-3_2027_1","GFDL-CM3_2028_1","ACCESS1-0_2029_1","MIROC5_2030_1","IPSL-CM5A-LR_2031_1","ACCESS1-0_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","ACCESS1-3_2035_1","ACCESS1-0_2036_1","NORESM1-M_2037_1","GFDL-CM3_2038_1","MIROC5_2039_1","MIROC5_2040_1","HADGEM2-CC_2041_1","HADGEM2-CC_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","ACCESS1-3_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","NORESM1-M_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3827/(2^31-1),ModelProb,2),$C8834)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"IPSL-CM5A-LR_2053_1","ACCESS1-0_2054_1","NORESM1-M_2055_1","ACCESS1-3_2056_1","NORESM1-M_2057_1","IPSL-CM5A-LR_2058_1","ACCESS1-3_2059_1","HADGEM2-CC_2060_1","GFDL-CM3_2061_1","HADGEM2-CC_2062_1","ACCESS1-0_2063_1","IPSL-CM5A-LR_2064_1","MIROC5_2065_1","ACCESS1-3_2066_1","IPSL-CM5A-LR_2067_1","GFDL-CM3_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","ACCESS1-3_2072_1","ACCESS1-3_2073_1","ACCESS1-0_2074_1","GFDL-CM3_2075_1","ACCESS1-3_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","ACCESS1-3_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","ACCESS1-3_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3827/(2^31-1),ModelProb,2),$C8834)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","MIROC5_2087_1","ACCESS1-0_2088_1","ACCESS1-0_2089_1","MIROC5_2090_1","IPSL-CM5A-LR_2091_1","IPSL-CM5A-LR_2092_1","NORESM1-M_2093_1","MIROC5_2094_1","GFDL-CM3_2095_1","HADGEM2-CC_2096_1","NORESM1-M_2097_1","IPSL-CM5A-LR_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"GFDL-CM3",3697,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3847/(2^31-1),ModelProb,2),$C8854)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"GFDL-CM3_2021_1","MIROC5_2022_1","HADGEM2-CC_2023_1","NORESM1-M_2024_1","ACCESS1-3_2025_1","ACCESS1-3_2026_1","ACCESS1-0_2027_1","MIROC5_2028_1","IPSL-CM5A-LR_2029_1","MIROC5_2030_1","ACCESS1-0_2031_1","ACCESS1-0_2032_1","ACCESS1-0_2033_1","MIROC5_2034_1","NORESM1-M_2035_1","NORESM1-M_2036_1","ACCESS1-3_2037_1","HADGEM2-CC_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","IPSL-CM5A-LR_2041_1","HADGEM2-CC_2042_1","MIROC5_2043_1","IPSL-CM5A-LR_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","ACCESS1-3_2047_1","NORESM1-M_2048_1","NORESM1-M_2049_1","IPSL-CM5A-LR_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3847/(2^31-1),ModelProb,2),$C8854)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","NORESM1-M_2055_1","MIROC5_2056_1","IPSL-CM5A-LR_2057_1","NORESM1-M_2058_1","ACCESS1-3_2059_1","ACCESS1-0_2060_1","GFDL-CM3_2061_1","ACCESS1-3_2062_1","MIROC5_2063_1","MIROC5_2064_1","GFDL-CM3_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","ACCESS1-0_2068_1","NORESM1-M_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","MIROC5_2072_1","ACCESS1-0_2073_1","ACCESS1-0_2074_1","ACCESS1-3_2075_1","NORESM1-M_2076_1","HADGEM2-CC_2077_1","ACCESS1-3_2078_1","IPSL-CM5A-LR_2079_1","HADGEM2-CC_2080_1","IPSL-CM5A-LR_2081_1","HADGEM2-CC_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3847/(2^31-1),ModelProb,2),$C8854)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-0_2086_1","MIROC5_2087_1","MIROC5_2088_1","MIROC5_2089_1","ACCESS1-0_2090_1","ACCESS1-3_2091_1","ACCESS1-3_2092_1","NORESM1-M_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","ACCESS1-3_2096_1","MIROC5_2097_1","ACCESS1-0_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"MIROC5",3727,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3877/(2^31-1),ModelProb,2),$C8884)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","GFDL-CM3_2023_1","ACCESS1-0_2024_1","NORESM1-M_2025_1","ACCESS1-0_2026_1","HADGEM2-CC_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","NORESM1-M_2030_1","ACCESS1-0_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-0_2033_1","NORESM1-M_2034_1","ACCESS1-0_2035_1","GFDL-CM3_2036_1","MIROC5_2037_1","NORESM1-M_2038_1","ACCESS1-0_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-3_2041_1","NORESM1-M_2042_1","GFDL-CM3_2043_1","ACCESS1-3_2044_1","ACCESS1-3_2045_1","NORESM1-M_2046_1","IPSL-CM5A-LR_2047_1","NORESM1-M_2048_1","NORESM1-M_2049_1","ACCESS1-0_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3877/(2^31-1),ModelProb,2),$C8884)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"NORESM1-M_2053_1","ACCESS1-0_2054_1","MIROC5_2055_1","ACCESS1-3_2056_1","IPSL-CM5A-LR_2057_1","HADGEM2-CC_2058_1","MIROC5_2059_1","MIROC5_2060_1","IPSL-CM5A-LR_2061_1","HADGEM2-CC_2062_1","IPSL-CM5A-LR_2063_1","HADGEM2-CC_2064_1","MIROC5_2065_1","IPSL-CM5A-LR_2066_1","IPSL-CM5A-LR_2067_1","MIROC5_2068_1","ACCESS1-0_2069_1","ACCESS1-3_2070_1","ACCESS1-3_2071_1","MIROC5_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","MIROC5_2075_1","ACCESS1-3_2076_1","NORESM1-M_2077_1","MIROC5_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","NORESM1-M_2081_1","IPSL-CM5A-LR_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3877/(2^31-1),ModelProb,2),$C8884)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","HADGEM2-CC_2087_1","ACCESS1-3_2088_1","GFDL-CM3_2089_1","GFDL-CM3_2090_1","ACCESS1-3_2091_1","GFDL-CM3_2092_1","ACCESS1-3_2093_1","ACCESS1-3_2094_1","HADGEM2-CC_2095_1","MIROC5_2096_1","NORESM1-M_2097_1","HADGEM2-CC_2098_1","GFDL-CM3_2099_1"]
[null,null,"GFDL-CM3",3782,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3932/(2^31-1),ModelProb,2),$C8939)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"IPSL-CM5A-LR_2021_1","MIROC5_2022_1","ACCESS1-3_2023_1","ACCESS1-3_2024_1","HADGEM2-CC_2025_1","ACCESS1-0_2026_1","MIROC5_2027_1","IPSL-CM5A-LR_2028_1","NORESM1-M_2029_1","MIROC5_2030_1","ACCESS1-0_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-0_2033_1","ACCESS1-0_2034_1","MIROC5_2035_1","ACCESS1-3_2036_1","ACCESS1-0_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","ACCESS1-3_2041_1","GFDL-CM3_2042_1","MIROC5_2043_1","IPSL-CM5A-LR_2044_1","ACCESS1-0_2045_1","NORESM1-M_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","ACCESS1-0_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3932/(2^31-1),ModelProb,2),$C8939)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"IPSL-CM5A-LR_2053_1","MIROC5_2054_1","GFDL-CM3_2055_1","HADGEM2-CC_2056_1","MIROC5_2057_1","MIROC5_2058_1","MIROC5_2059_1","MIROC5_2060_1","MIROC5_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","GFDL-CM3_2064_1","NORESM1-M_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","HADGEM2-CC_2068_1","ACCESS1-3_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","HADGEM2-CC_2072_1","MIROC5_2073_1","MIROC5_2074_1","ACCESS1-0_2075_1","NORESM1-M_2076_1","MIROC5_2077_1","HADGEM2-CC_2078_1","ACCESS1-3_2079_1","ACCESS1-3_2080_1","ACCESS1-3_2081_1","ACCESS1-0_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3932/(2^31-1),ModelProb,2),$C8939)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-0_2085_1","GFDL-CM3_2086_1","ACCESS1-0_2087_1","IPSL-CM5A-LR_2088_1","HADGEM2-CC_2089_1","ACCESS1-0_2090_1","ACCESS1-0_2091_1","MIROC5_2092_1","IPSL-CM5A-LR_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-0_2095_1","IPSL-CM5A-LR_2096_1","HADGEM2-CC_2097_1","ACCESS1-0_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",3826,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3976/(2^31-1),ModelProb,2),$C8983)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"IPSL-CM5A-LR_2021_1","GFDL-CM3_2022_1","MIROC5_2023_1","MIROC5_2024_1","ACCESS1-0_2025_1","MIROC5_2026_1","MIROC5_2027_1","GFDL-CM3_2028_1","NORESM1-M_2029_1","ACCESS1-0_2030_1","MIROC5_2031_1","MIROC5_2032_1","GFDL-CM3_2033_1","ACCESS1-3_2034_1","HADGEM2-CC_2035_1","GFDL-CM3_2036_1","ACCESS1-0_2037_1","IPSL-CM5A-LR_2038_1","IPSL-CM5A-LR_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","NORESM1-M_2042_1","NORESM1-M_2043_1","ACCESS1-3_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","ACCESS1-3_2047_1","GFDL-CM3_2048_1","HADGEM2-CC_2049_1","MIROC5_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3976/(2^31-1),ModelProb,2),$C8983)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-3_2053_1","NORESM1-M_2054_1","GFDL-CM3_2055_1","HADGEM2-CC_2056_1","NORESM1-M_2057_1","MIROC5_2058_1","ACCESS1-0_2059_1","GFDL-CM3_2060_1","ACCESS1-0_2061_1","ACCESS1-0_2062_1","MIROC5_2063_1","ACCESS1-3_2064_1","MIROC5_2065_1","IPSL-CM5A-LR_2066_1","GFDL-CM3_2067_1","IPSL-CM5A-LR_2068_1","ACCESS1-0_2069_1","ACCESS1-3_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","GFDL-CM3_2073_1","HADGEM2-CC_2074_1","ACCESS1-3_2075_1","ACCESS1-3_2076_1","MIROC5_2077_1","GFDL-CM3_2078_1","MIROC5_2079_1","ACCESS1-0_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3976/(2^31-1),ModelProb,2),$C8983)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"ACCESS1-0_2085_1","ACCESS1-3_2086_1","ACCESS1-0_2087_1","ACCESS1-3_2088_1","NORESM1-M_2089_1","GFDL-CM3_2090_1","MIROC5_2091_1","GFDL-CM3_2092_1","HADGEM2-CC_2093_1","ACCESS1-0_2094_1","ACCESS1-3_2095_1","NORESM1-M_2096_1","GFDL-CM3_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",3849,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E3999/(2^31-1),ModelProb,2),$C9006)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"ACCESS1-0_2021_1","HADGEM2-CC_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","MIROC5_2026_1","HADGEM2-CC_2027_1","HADGEM2-CC_2028_1","NORESM1-M_2029_1","IPSL-CM5A-LR_2030_1","GFDL-CM3_2031_1","HADGEM2-CC_2032_1","GFDL-CM3_2033_1","NORESM1-M_2034_1","ACCESS1-3_2035_1","ACCESS1-0_2036_1","MIROC5_2037_1","MIROC5_2038_1","GFDL-CM3_2039_1","NORESM1-M_2040_1","GFDL-CM3_2041_1","GFDL-CM3_2042_1","GFDL-CM3_2043_1","MIROC5_2044_1","ACCESS1-0_2045_1","IPSL-CM5A-LR_2046_1","GFDL-CM3_2047_1","HADGEM2-CC_2048_1","ACCESS1-0_2049_1","ACCESS1-0_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK3999/(2^31-1),ModelProb,2),$C9006)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"IPSL-CM5A-LR_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-3_2055_1","NORESM1-M_2056_1","ACCESS1-3_2057_1","ACCESS1-0_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","NORESM1-M_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","IPSL-CM5A-LR_2065_1","GFDL-CM3_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","NORESM1-M_2070_1","IPSL-CM5A-LR_2071_1","NORESM1-M_2072_1","NORESM1-M_2073_1","MIROC5_2074_1","ACCESS1-0_2075_1","ACCESS1-3_2076_1","ACCESS1-3_2077_1","IPSL-CM5A-LR_2078_1","NORESM1-M_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","ACCESS1-3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ3999/(2^31-1),ModelProb,2),$C9006)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-3_2086_1","ACCESS1-3_2087_1","ACCESS1-3_2088_1","NORESM1-M_2089_1","ACCESS1-0_2090_1","NORESM1-M_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","MIROC5_2094_1","MIROC5_2095_1","HADGEM2-CC_2096_1","IPSL-CM5A-LR_2097_1","NORESM1-M_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-0",3891,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4041/(2^31-1),ModelProb,2),$C9048)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"IPSL-CM5A-LR_2021_1","ACCESS1-3_2022_1","MIROC5_2023_1","GFDL-CM3_2024_1","ACCESS1-0_2025_1","GFDL-CM3_2026_1","ACCESS1-3_2027_1","NORESM1-M_2028_1","ACCESS1-0_2029_1","MIROC5_2030_1","ACCESS1-3_2031_1","GFDL-CM3_2032_1","ACCESS1-3_2033_1","NORESM1-M_2034_1","ACCESS1-3_2035_1","NORESM1-M_2036_1","GFDL-CM3_2037_1","IPSL-CM5A-LR_2038_1","MIROC5_2039_1","ACCESS1-0_2040_1","GFDL-CM3_2041_1","HADGEM2-CC_2042_1","ACCESS1-0_2043_1","NORESM1-M_2044_1","MIROC5_2045_1","MIROC5_2046_1","NORESM1-M_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","ACCESS1-3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4041/(2^31-1),ModelProb,2),$C9048)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"IPSL-CM5A-LR_2053_1","ACCESS1-0_2054_1","GFDL-CM3_2055_1","HADGEM2-CC_2056_1","GFDL-CM3_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","GFDL-CM3_2060_1","MIROC5_2061_1","HADGEM2-CC_2062_1","HADGEM2-CC_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","ACCESS1-0_2066_1","MIROC5_2067_1","HADGEM2-CC_2068_1","NORESM1-M_2069_1","NORESM1-M_2070_1","MIROC5_2071_1","GFDL-CM3_2072_1","IPSL-CM5A-LR_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","GFDL-CM3_2076_1","ACCESS1-0_2077_1","HADGEM2-CC_2078_1","ACCESS1-3_2079_1","GFDL-CM3_2080_1","ACCESS1-0_2081_1","HADGEM2-CC_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4041/(2^31-1),ModelProb,2),$C9048)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"NORESM1-M_2085_1","HADGEM2-CC_2086_1","NORESM1-M_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","NORESM1-M_2090_1","ACCESS1-3_2091_1","ACCESS1-3_2092_1","IPSL-CM5A-LR_2093_1","HADGEM2-CC_2094_1","ACCESS1-0_2095_1","MIROC5_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-0_2098_1","ACCESS1-0_2099_1"]
[null,null,"HADGEM2-CC",3938,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4088/(2^31-1),ModelProb,2),$C9095)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-0_2021_1","ACCESS1-3_2022_1","ACCESS1-3_2023_1","GFDL-CM3_2024_1","NORESM1-M_2025_1","ACCESS1-3_2026_1","HADGEM2-CC_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","ACCESS1-3_2030_1","IPSL-CM5A-LR_2031_1","NORESM1-M_2032_1","MIROC5_2033_1","ACCESS1-3_2034_1","GFDL-CM3_2035_1","HADGEM2-CC_2036_1","NORESM1-M_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","MIROC5_2041_1","ACCESS1-0_2042_1","ACCESS1-0_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","NORESM1-M_2046_1","NORESM1-M_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-3_2049_1","GFDL-CM3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4088/(2^31-1),ModelProb,2),$C9095)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"IPSL-CM5A-LR_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","MIROC5_2056_1","ACCESS1-3_2057_1","NORESM1-M_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","ACCESS1-0_2061_1","ACCESS1-3_2062_1","NORESM1-M_2063_1","GFDL-CM3_2064_1","ACCESS1-3_2065_1","ACCESS1-0_2066_1","NORESM1-M_2067_1","ACCESS1-3_2068_1","MIROC5_2069_1","HADGEM2-CC_2070_1","HADGEM2-CC_2071_1","GFDL-CM3_2072_1","IPSL-CM5A-LR_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-0_2076_1","ACCESS1-0_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","NORESM1-M_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4088/(2^31-1),ModelProb,2),$C9095)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","HADGEM2-CC_2087_1","MIROC5_2088_1","GFDL-CM3_2089_1","IPSL-CM5A-LR_2090_1","IPSL-CM5A-LR_2091_1","GFDL-CM3_2092_1","HADGEM2-CC_2093_1","MIROC5_2094_1","HADGEM2-CC_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"IPSL-CM5A-LR",3971,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4121/(2^31-1),ModelProb,2),$C9128)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-0_2021_1","IPSL-CM5A-LR_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","HADGEM2-CC_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-0_2027_1","GFDL-CM3_2028_1","HADGEM2-CC_2029_1","IPSL-CM5A-LR_2030_1","NORESM1-M_2031_1","IPSL-CM5A-LR_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","MIROC5_2035_1","IPSL-CM5A-LR_2036_1","ACCESS1-3_2037_1","IPSL-CM5A-LR_2038_1","HADGEM2-CC_2039_1","NORESM1-M_2040_1","GFDL-CM3_2041_1","ACCESS1-3_2042_1","GFDL-CM3_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","HADGEM2-CC_2046_1","ACCESS1-0_2047_1","NORESM1-M_2048_1","MIROC5_2049_1","HADGEM2-CC_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4121/(2^31-1),ModelProb,2),$C9128)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-0_2053_1","ACCESS1-3_2054_1","ACCESS1-0_2055_1","HADGEM2-CC_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","IPSL-CM5A-LR_2059_1","NORESM1-M_2060_1","IPSL-CM5A-LR_2061_1","GFDL-CM3_2062_1","MIROC5_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","MIROC5_2067_1","ACCESS1-3_2068_1","GFDL-CM3_2069_1","NORESM1-M_2070_1","HADGEM2-CC_2071_1","MIROC5_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","MIROC5_2076_1","GFDL-CM3_2077_1","ACCESS1-3_2078_1","ACCESS1-3_2079_1","GFDL-CM3_2080_1","ACCESS1-0_2081_1","ACCESS1-0_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4121/(2^31-1),ModelProb,2),$C9128)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"MIROC5_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","ACCESS1-3_2088_1","NORESM1-M_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","ACCESS1-0_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","GFDL-CM3_2099_1"]
[null,null,"GFDL-CM3",4020,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4170/(2^31-1),ModelProb,2),$C9177)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"IPSL-CM5A-LR_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","GFDL-CM3_2028_1","ACCESS1-0_2029_1","ACCESS1-0_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","GFDL-CM3_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","HADGEM2-CC_2036_1","ACCESS1-3_2037_1","IPSL-CM5A-LR_2038_1","ACCESS1-0_2039_1","ACCESS1-3_2040_1","HADGEM2-CC_2041_1","ACCESS1-3_2042_1","IPSL-CM5A-LR_2043_1","MIROC5_2044_1","NORESM1-M_2045_1","HADGEM2-CC_2046_1","NORESM1-M_2047_1","HADGEM2-CC_2048_1","HADGEM2-CC_2049_1","IPSL-CM5A-LR_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4170/(2^31-1),ModelProb,2),$C9177)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"GFDL-CM3_2053_1","IPSL-CM5A-LR_2054_1","NORESM1-M_2055_1","GFDL-CM3_2056_1","HADGEM2-CC_2057_1","ACCESS1-0_2058_1","GFDL-CM3_2059_1","NORESM1-M_2060_1","NORESM1-M_2061_1","NORESM1-M_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","GFDL-CM3_2065_1","IPSL-CM5A-LR_2066_1","HADGEM2-CC_2067_1","HADGEM2-CC_2068_1","HADGEM2-CC_2069_1","ACCESS1-0_2070_1","NORESM1-M_2071_1","MIROC5_2072_1","ACCESS1-3_2073_1","GFDL-CM3_2074_1","GFDL-CM3_2075_1","ACCESS1-3_2076_1","MIROC5_2077_1","MIROC5_2078_1","ACCESS1-3_2079_1","ACCESS1-3_2080_1","ACCESS1-3_2081_1","ACCESS1-3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4170/(2^31-1),ModelProb,2),$C9177)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"NORESM1-M_2085_1","GFDL-CM3_2086_1","HADGEM2-CC_2087_1","GFDL-CM3_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-3_2090_1","NORESM1-M_2091_1","IPSL-CM5A-LR_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","ACCESS1-0_2097_1","NORESM1-M_2098_1","HADGEM2-CC_2099_1"]
[null,null,"GFDL-CM3",4060,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4210/(2^31-1),ModelProb,2),$C9217)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","ACCESS1-3_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","GFDL-CM3_2026_1","ACCESS1-3_2027_1","IPSL-CM5A-LR_2028_1","ACCESS1-3_2029_1","MIROC5_2030_1","NORESM1-M_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","NORESM1-M_2034_1","MIROC5_2035_1","GFDL-CM3_2036_1","ACCESS1-3_2037_1","ACCESS1-0_2038_1","HADGEM2-CC_2039_1","ACCESS1-3_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-3_2044_1","GFDL-CM3_2045_1","MIROC5_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","ACCESS1-3_2049_1","GFDL-CM3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4210/(2^31-1),ModelProb,2),$C9217)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","GFDL-CM3_2054_1","ACCESS1-3_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","NORESM1-M_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","NORESM1-M_2066_1","HADGEM2-CC_2067_1","NORESM1-M_2068_1","ACCESS1-0_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","ACCESS1-0_2072_1","ACCESS1-0_2073_1","MIROC5_2074_1","ACCESS1-0_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","ACCESS1-3_2078_1","ACCESS1-3_2079_1","MIROC5_2080_1","IPSL-CM5A-LR_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4210/(2^31-1),ModelProb,2),$C9217)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-0_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","MIROC5_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","HADGEM2-CC_2094_1","GFDL-CM3_2095_1","ACCESS1-3_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-0_2098_1","NORESM1-M_2099_1"]
[null,null,"GFDL-CM3",4085,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4235/(2^31-1),ModelProb,2),$C9242)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"HADGEM2-CC_2021_1","NORESM1-M_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-0_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","NORESM1-M_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","GFDL-CM3_2034_1","HADGEM2-CC_2035_1","HADGEM2-CC_2036_1","IPSL-CM5A-LR_2037_1","IPSL-CM5A-LR_2038_1","ACCESS1-3_2039_1","HADGEM2-CC_2040_1","ACCESS1-3_2041_1","ACCESS1-0_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-3_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4235/(2^31-1),ModelProb,2),$C9242)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"GFDL-CM3_2053_1","NORESM1-M_2054_1","MIROC5_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","GFDL-CM3_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","NORESM1-M_2064_1","NORESM1-M_2065_1","ACCESS1-0_2066_1","NORESM1-M_2067_1","IPSL-CM5A-LR_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","MIROC5_2075_1","ACCESS1-0_2076_1","MIROC5_2077_1","NORESM1-M_2078_1","ACCESS1-0_2079_1","IPSL-CM5A-LR_2080_1","MIROC5_2081_1","ACCESS1-0_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4235/(2^31-1),ModelProb,2),$C9242)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-0_2085_1","ACCESS1-0_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","GFDL-CM3_2089_1","ACCESS1-0_2090_1","ACCESS1-3_2091_1","HADGEM2-CC_2092_1","HADGEM2-CC_2093_1","MIROC5_2094_1","IPSL-CM5A-LR_2095_1","NORESM1-M_2096_1","ACCESS1-0_2097_1","MIROC5_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",4149,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4299/(2^31-1),ModelProb,2),$C9306)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-0_2021_1","GFDL-CM3_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","ACCESS1-0_2025_1","NORESM1-M_2026_1","MIROC5_2027_1","MIROC5_2028_1","MIROC5_2029_1","HADGEM2-CC_2030_1","NORESM1-M_2031_1","NORESM1-M_2032_1","HADGEM2-CC_2033_1","GFDL-CM3_2034_1","GFDL-CM3_2035_1","MIROC5_2036_1","MIROC5_2037_1","HADGEM2-CC_2038_1","NORESM1-M_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","MIROC5_2043_1","ACCESS1-3_2044_1","NORESM1-M_2045_1","MIROC5_2046_1","HADGEM2-CC_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4299/(2^31-1),ModelProb,2),$C9306)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"IPSL-CM5A-LR_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","GFDL-CM3_2056_1","GFDL-CM3_2057_1","HADGEM2-CC_2058_1","HADGEM2-CC_2059_1","MIROC5_2060_1","IPSL-CM5A-LR_2061_1","MIROC5_2062_1","IPSL-CM5A-LR_2063_1","ACCESS1-0_2064_1","ACCESS1-3_2065_1","ACCESS1-0_2066_1","NORESM1-M_2067_1","IPSL-CM5A-LR_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","GFDL-CM3_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","MIROC5_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","HADGEM2-CC_2079_1","ACCESS1-0_2080_1","ACCESS1-0_2081_1","IPSL-CM5A-LR_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4299/(2^31-1),ModelProb,2),$C9306)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","IPSL-CM5A-LR_2088_1","HADGEM2-CC_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","ACCESS1-0_2092_1","ACCESS1-0_2093_1","IPSL-CM5A-LR_2094_1","GFDL-CM3_2095_1","IPSL-CM5A-LR_2096_1","ACCESS1-3_2097_1","ACCESS1-0_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-0",4182,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4332/(2^31-1),ModelProb,2),$C9339)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"MIROC5_2021_1","GFDL-CM3_2022_1","NORESM1-M_2023_1","MIROC5_2024_1","ACCESS1-0_2025_1","ACCESS1-3_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","GFDL-CM3_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-3_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","GFDL-CM3_2037_1","ACCESS1-0_2038_1","NORESM1-M_2039_1","ACCESS1-3_2040_1","ACCESS1-0_2041_1","GFDL-CM3_2042_1","NORESM1-M_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","GFDL-CM3_2046_1","HADGEM2-CC_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-0_2049_1","ACCESS1-0_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4332/(2^31-1),ModelProb,2),$C9339)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-0_2053_1","HADGEM2-CC_2054_1","HADGEM2-CC_2055_1","GFDL-CM3_2056_1","ACCESS1-0_2057_1","NORESM1-M_2058_1","ACCESS1-3_2059_1","GFDL-CM3_2060_1","ACCESS1-0_2061_1","IPSL-CM5A-LR_2062_1","NORESM1-M_2063_1","NORESM1-M_2064_1","IPSL-CM5A-LR_2065_1","ACCESS1-3_2066_1","HADGEM2-CC_2067_1","GFDL-CM3_2068_1","NORESM1-M_2069_1","IPSL-CM5A-LR_2070_1","HADGEM2-CC_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","ACCESS1-0_2076_1","MIROC5_2077_1","ACCESS1-3_2078_1","ACCESS1-3_2079_1","NORESM1-M_2080_1","NORESM1-M_2081_1","NORESM1-M_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4332/(2^31-1),ModelProb,2),$C9339)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"GFDL-CM3_2085_1","MIROC5_2086_1","MIROC5_2087_1","NORESM1-M_2088_1","ACCESS1-0_2089_1","GFDL-CM3_2090_1","ACCESS1-3_2091_1","GFDL-CM3_2092_1","NORESM1-M_2093_1","NORESM1-M_2094_1","MIROC5_2095_1","ACCESS1-0_2096_1","HADGEM2-CC_2097_1","NORESM1-M_2098_1","ACCESS1-0_2099_1"]
[null,null,"IPSL-CM5A-LR",4214,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4364/(2^31-1),ModelProb,2),$C9371)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-3_2021_1","GFDL-CM3_2022_1","MIROC5_2023_1","MIROC5_2024_1","ACCESS1-3_2025_1","ACCESS1-3_2026_1","ACCESS1-0_2027_1","IPSL-CM5A-LR_2028_1","GFDL-CM3_2029_1","NORESM1-M_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","HADGEM2-CC_2034_1","ACCESS1-0_2035_1","ACCESS1-0_2036_1","HADGEM2-CC_2037_1","ACCESS1-0_2038_1","MIROC5_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","ACCESS1-0_2043_1","ACCESS1-3_2044_1","NORESM1-M_2045_1","MIROC5_2046_1","IPSL-CM5A-LR_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-0_2049_1","NORESM1-M_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4364/(2^31-1),ModelProb,2),$C9371)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","ACCESS1-0_2054_1","NORESM1-M_2055_1","ACCESS1-3_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","GFDL-CM3_2060_1","HADGEM2-CC_2061_1","GFDL-CM3_2062_1","ACCESS1-0_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","HADGEM2-CC_2067_1","ACCESS1-3_2068_1","ACCESS1-0_2069_1","ACCESS1-3_2070_1","IPSL-CM5A-LR_2071_1","NORESM1-M_2072_1","NORESM1-M_2073_1","ACCESS1-3_2074_1","ACCESS1-3_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","IPSL-CM5A-LR_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","GFDL-CM3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4364/(2^31-1),ModelProb,2),$C9371)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-3_2088_1","ACCESS1-3_2089_1","GFDL-CM3_2090_1","ACCESS1-0_2091_1","GFDL-CM3_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","ACCESS1-3_2096_1","GFDL-CM3_2097_1","ACCESS1-0_2098_1","NORESM1-M_2099_1"]
[null,null,"NORESM1-M",4232,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4382/(2^31-1),ModelProb,2),$C9389)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"NORESM1-M_2021_1","GFDL-CM3_2022_1","ACCESS1-3_2023_1","MIROC5_2024_1","IPSL-CM5A-LR_2025_1","MIROC5_2026_1","ACCESS1-0_2027_1","NORESM1-M_2028_1","HADGEM2-CC_2029_1","ACCESS1-0_2030_1","NORESM1-M_2031_1","HADGEM2-CC_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","GFDL-CM3_2035_1","IPSL-CM5A-LR_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","HADGEM2-CC_2039_1","NORESM1-M_2040_1","MIROC5_2041_1","ACCESS1-0_2042_1","ACCESS1-3_2043_1","ACCESS1-3_2044_1","NORESM1-M_2045_1","ACCESS1-3_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","GFDL-CM3_2049_1","GFDL-CM3_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4382/(2^31-1),ModelProb,2),$C9389)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","GFDL-CM3_2056_1","NORESM1-M_2057_1","ACCESS1-3_2058_1","IPSL-CM5A-LR_2059_1","GFDL-CM3_2060_1","MIROC5_2061_1","HADGEM2-CC_2062_1","NORESM1-M_2063_1","ACCESS1-0_2064_1","MIROC5_2065_1","GFDL-CM3_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","ACCESS1-0_2071_1","MIROC5_2072_1","MIROC5_2073_1","MIROC5_2074_1","GFDL-CM3_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","ACCESS1-3_2078_1","IPSL-CM5A-LR_2079_1","IPSL-CM5A-LR_2080_1","MIROC5_2081_1","ACCESS1-3_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4382/(2^31-1),ModelProb,2),$C9389)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"NORESM1-M_2085_1","MIROC5_2086_1","HADGEM2-CC_2087_1","NORESM1-M_2088_1","ACCESS1-0_2089_1","MIROC5_2090_1","IPSL-CM5A-LR_2091_1","HADGEM2-CC_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","GFDL-CM3_2097_1","ACCESS1-0_2098_1","NORESM1-M_2099_1"]
[null,null,"HADGEM2-CC",4304,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4454/(2^31-1),ModelProb,2),$C9461)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"MIROC5_2021_1","ACCESS1-3_2022_1","ACCESS1-3_2023_1","MIROC5_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","MIROC5_2027_1","ACCESS1-3_2028_1","MIROC5_2029_1","MIROC5_2030_1","ACCESS1-3_2031_1","NORESM1-M_2032_1","GFDL-CM3_2033_1","IPSL-CM5A-LR_2034_1","IPSL-CM5A-LR_2035_1","NORESM1-M_2036_1","GFDL-CM3_2037_1","NORESM1-M_2038_1","ACCESS1-0_2039_1","ACCESS1-0_2040_1","NORESM1-M_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","IPSL-CM5A-LR_2044_1","MIROC5_2045_1","ACCESS1-3_2046_1","IPSL-CM5A-LR_2047_1","NORESM1-M_2048_1","NORESM1-M_2049_1","NORESM1-M_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4454/(2^31-1),ModelProb,2),$C9461)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"HADGEM2-CC_2053_1","ACCESS1-0_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-3_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","MIROC5_2061_1","IPSL-CM5A-LR_2062_1","HADGEM2-CC_2063_1","ACCESS1-0_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","ACCESS1-3_2067_1","HADGEM2-CC_2068_1","HADGEM2-CC_2069_1","HADGEM2-CC_2070_1","ACCESS1-3_2071_1","MIROC5_2072_1","NORESM1-M_2073_1","IPSL-CM5A-LR_2074_1","MIROC5_2075_1","ACCESS1-3_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","ACCESS1-3_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4454/(2^31-1),ModelProb,2),$C9461)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"NORESM1-M_2085_1","GFDL-CM3_2086_1","IPSL-CM5A-LR_2087_1","MIROC5_2088_1","MIROC5_2089_1","GFDL-CM3_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","ACCESS1-3_2093_1","MIROC5_2094_1","ACCESS1-0_2095_1","GFDL-CM3_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","ACCESS1-0_2099_1"]
[null,null,"NORESM1-M",4343,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4493/(2^31-1),ModelProb,2),$C9500)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"ACCESS1-3_2021_1","HADGEM2-CC_2022_1","HADGEM2-CC_2023_1","IPSL-CM5A-LR_2024_1","MIROC5_2025_1","GFDL-CM3_2026_1","NORESM1-M_2027_1","GFDL-CM3_2028_1","IPSL-CM5A-LR_2029_1","GFDL-CM3_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","NORESM1-M_2033_1","ACCESS1-3_2034_1","HADGEM2-CC_2035_1","GFDL-CM3_2036_1","HADGEM2-CC_2037_1","GFDL-CM3_2038_1","MIROC5_2039_1","MIROC5_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","GFDL-CM3_2043_1","ACCESS1-0_2044_1","MIROC5_2045_1","NORESM1-M_2046_1","HADGEM2-CC_2047_1","ACCESS1-0_2048_1","HADGEM2-CC_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4493/(2^31-1),ModelProb,2),$C9500)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","HADGEM2-CC_2054_1","GFDL-CM3_2055_1","HADGEM2-CC_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","ACCESS1-0_2060_1","HADGEM2-CC_2061_1","ACCESS1-0_2062_1","ACCESS1-3_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","IPSL-CM5A-LR_2066_1","ACCESS1-3_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","ACCESS1-3_2072_1","MIROC5_2073_1","IPSL-CM5A-LR_2074_1","NORESM1-M_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","HADGEM2-CC_2078_1","GFDL-CM3_2079_1","ACCESS1-3_2080_1","NORESM1-M_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4493/(2^31-1),ModelProb,2),$C9500)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","ACCESS1-3_2088_1","MIROC5_2089_1","GFDL-CM3_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","GFDL-CM3_2093_1","IPSL-CM5A-LR_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","ACCESS1-3_2098_1","HADGEM2-CC_2099_1"]
[null,null,"GFDL-CM3",4354,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4504/(2^31-1),ModelProb,2),$C9511)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","MIROC5_2026_1","MIROC5_2027_1","NORESM1-M_2028_1","ACCESS1-0_2029_1","IPSL-CM5A-LR_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-3_2034_1","GFDL-CM3_2035_1","HADGEM2-CC_2036_1","NORESM1-M_2037_1","ACCESS1-3_2038_1","HADGEM2-CC_2039_1","ACCESS1-3_2040_1","GFDL-CM3_2041_1","IPSL-CM5A-LR_2042_1","NORESM1-M_2043_1","IPSL-CM5A-LR_2044_1","NORESM1-M_2045_1","MIROC5_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","ACCESS1-3_2049_1","HADGEM2-CC_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4504/(2^31-1),ModelProb,2),$C9511)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-0_2053_1","HADGEM2-CC_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","IPSL-CM5A-LR_2058_1","ACCESS1-3_2059_1","IPSL-CM5A-LR_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","ACCESS1-0_2064_1","HADGEM2-CC_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","GFDL-CM3_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","GFDL-CM3_2072_1","GFDL-CM3_2073_1","NORESM1-M_2074_1","ACCESS1-3_2075_1","MIROC5_2076_1","MIROC5_2077_1","NORESM1-M_2078_1","HADGEM2-CC_2079_1","GFDL-CM3_2080_1","ACCESS1-0_2081_1","MIROC5_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4504/(2^31-1),ModelProb,2),$C9511)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"IPSL-CM5A-LR_2085_1","IPSL-CM5A-LR_2086_1","HADGEM2-CC_2087_1","GFDL-CM3_2088_1","HADGEM2-CC_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","MIROC5_2093_1","NORESM1-M_2094_1","HADGEM2-CC_2095_1","MIROC5_2096_1","ACCESS1-0_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"MIROC5",4408,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4558/(2^31-1),ModelProb,2),$C9565)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"IPSL-CM5A-LR_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","NORESM1-M_2026_1","ACCESS1-3_2027_1","ACCESS1-0_2028_1","GFDL-CM3_2029_1","ACCESS1-0_2030_1","NORESM1-M_2031_1","IPSL-CM5A-LR_2032_1","GFDL-CM3_2033_1","HADGEM2-CC_2034_1","ACCESS1-0_2035_1","ACCESS1-0_2036_1","GFDL-CM3_2037_1","MIROC5_2038_1","IPSL-CM5A-LR_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","NORESM1-M_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","ACCESS1-3_2046_1","IPSL-CM5A-LR_2047_1","NORESM1-M_2048_1","NORESM1-M_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4558/(2^31-1),ModelProb,2),$C9565)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"GFDL-CM3_2053_1","ACCESS1-3_2054_1","MIROC5_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","MIROC5_2058_1","IPSL-CM5A-LR_2059_1","MIROC5_2060_1","ACCESS1-0_2061_1","ACCESS1-0_2062_1","ACCESS1-0_2063_1","NORESM1-M_2064_1","HADGEM2-CC_2065_1","IPSL-CM5A-LR_2066_1","HADGEM2-CC_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","MIROC5_2071_1","MIROC5_2072_1","MIROC5_2073_1","HADGEM2-CC_2074_1","GFDL-CM3_2075_1","ACCESS1-0_2076_1","GFDL-CM3_2077_1","NORESM1-M_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-0_2080_1","ACCESS1-3_2081_1","HADGEM2-CC_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4558/(2^31-1),ModelProb,2),$C9565)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"GFDL-CM3_2085_1","ACCESS1-3_2086_1","HADGEM2-CC_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","NORESM1-M_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","MIROC5_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","ACCESS1-0_2096_1","IPSL-CM5A-LR_2097_1","MIROC5_2098_1","ACCESS1-0_2099_1"]
[null,null,"ACCESS1-0",4443,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4593/(2^31-1),ModelProb,2),$C9600)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"MIROC5_2021_1","NORESM1-M_2022_1","GFDL-CM3_2023_1","IPSL-CM5A-LR_2024_1","NORESM1-M_2025_1","GFDL-CM3_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","ACCESS1-3_2029_1","ACCESS1-3_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","ACCESS1-0_2033_1","HADGEM2-CC_2034_1","ACCESS1-3_2035_1","ACCESS1-0_2036_1","ACCESS1-3_2037_1","MIROC5_2038_1","NORESM1-M_2039_1","NORESM1-M_2040_1","MIROC5_2041_1","ACCESS1-0_2042_1","ACCESS1-3_2043_1","ACCESS1-0_2044_1","IPSL-CM5A-LR_2045_1","ACCESS1-0_2046_1","ACCESS1-3_2047_1","MIROC5_2048_1","MIROC5_2049_1","IPSL-CM5A-LR_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4593/(2^31-1),ModelProb,2),$C9600)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-0_2053_1","HADGEM2-CC_2054_1","MIROC5_2055_1","IPSL-CM5A-LR_2056_1","MIROC5_2057_1","NORESM1-M_2058_1","GFDL-CM3_2059_1","ACCESS1-0_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","IPSL-CM5A-LR_2063_1","GFDL-CM3_2064_1","HADGEM2-CC_2065_1","HADGEM2-CC_2066_1","NORESM1-M_2067_1","ACCESS1-0_2068_1","ACCESS1-3_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","ACCESS1-3_2073_1","GFDL-CM3_2074_1","NORESM1-M_2075_1","GFDL-CM3_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","ACCESS1-0_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4593/(2^31-1),ModelProb,2),$C9600)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","GFDL-CM3_2090_1","ACCESS1-3_2091_1","ACCESS1-3_2092_1","MIROC5_2093_1","NORESM1-M_2094_1","MIROC5_2095_1","ACCESS1-3_2096_1","ACCESS1-3_2097_1","ACCESS1-3_2098_1","ACCESS1-3_2099_1"]
[null,null,"HADGEM2-CC",4476,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4626/(2^31-1),ModelProb,2),$C9633)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"MIROC5_2021_1","NORESM1-M_2022_1","HADGEM2-CC_2023_1","IPSL-CM5A-LR_2024_1","ACCESS1-0_2025_1","MIROC5_2026_1","HADGEM2-CC_2027_1","ACCESS1-0_2028_1","IPSL-CM5A-LR_2029_1","ACCESS1-0_2030_1","IPSL-CM5A-LR_2031_1","ACCESS1-3_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","ACCESS1-3_2035_1","ACCESS1-3_2036_1","ACCESS1-0_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","MIROC5_2040_1","MIROC5_2041_1","HADGEM2-CC_2042_1","ACCESS1-3_2043_1","ACCESS1-0_2044_1","MIROC5_2045_1","GFDL-CM3_2046_1","ACCESS1-0_2047_1","ACCESS1-0_2048_1","HADGEM2-CC_2049_1","ACCESS1-3_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4626/(2^31-1),ModelProb,2),$C9633)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"GFDL-CM3_2053_1","MIROC5_2054_1","HADGEM2-CC_2055_1","GFDL-CM3_2056_1","NORESM1-M_2057_1","IPSL-CM5A-LR_2058_1","ACCESS1-0_2059_1","HADGEM2-CC_2060_1","ACCESS1-3_2061_1","IPSL-CM5A-LR_2062_1","HADGEM2-CC_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","ACCESS1-0_2067_1","GFDL-CM3_2068_1","MIROC5_2069_1","ACCESS1-3_2070_1","MIROC5_2071_1","GFDL-CM3_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","GFDL-CM3_2075_1","ACCESS1-3_2076_1","MIROC5_2077_1","ACCESS1-0_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4626/(2^31-1),ModelProb,2),$C9633)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","ACCESS1-0_2087_1","IPSL-CM5A-LR_2088_1","HADGEM2-CC_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","NORESM1-M_2092_1","GFDL-CM3_2093_1","HADGEM2-CC_2094_1","ACCESS1-0_2095_1","HADGEM2-CC_2096_1","GFDL-CM3_2097_1","HADGEM2-CC_2098_1","HADGEM2-CC_2099_1"]
[null,null,"NORESM1-M",4537,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4687/(2^31-1),ModelProb,2),$C9694)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"NORESM1-M_2021_1","ACCESS1-3_2022_1","ACCESS1-0_2023_1","GFDL-CM3_2024_1","GFDL-CM3_2025_1","IPSL-CM5A-LR_2026_1","NORESM1-M_2027_1","IPSL-CM5A-LR_2028_1","IPSL-CM5A-LR_2029_1","ACCESS1-3_2030_1","ACCESS1-0_2031_1","ACCESS1-0_2032_1","NORESM1-M_2033_1","IPSL-CM5A-LR_2034_1","MIROC5_2035_1","NORESM1-M_2036_1","ACCESS1-3_2037_1","NORESM1-M_2038_1","NORESM1-M_2039_1","GFDL-CM3_2040_1","MIROC5_2041_1","ACCESS1-3_2042_1","NORESM1-M_2043_1","MIROC5_2044_1","NORESM1-M_2045_1","MIROC5_2046_1","GFDL-CM3_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-3_2049_1","HADGEM2-CC_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4687/(2^31-1),ModelProb,2),$C9694)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"HADGEM2-CC_2053_1","MIROC5_2054_1","IPSL-CM5A-LR_2055_1","NORESM1-M_2056_1","MIROC5_2057_1","HADGEM2-CC_2058_1","ACCESS1-0_2059_1","GFDL-CM3_2060_1","NORESM1-M_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","NORESM1-M_2066_1","ACCESS1-0_2067_1","HADGEM2-CC_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","NORESM1-M_2072_1","ACCESS1-0_2073_1","NORESM1-M_2074_1","NORESM1-M_2075_1","HADGEM2-CC_2076_1","ACCESS1-3_2077_1","ACCESS1-3_2078_1","MIROC5_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","GFDL-CM3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4687/(2^31-1),ModelProb,2),$C9694)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","GFDL-CM3_2089_1","ACCESS1-3_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","NORESM1-M_2093_1","HADGEM2-CC_2094_1","GFDL-CM3_2095_1","ACCESS1-3_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",4565,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4715/(2^31-1),ModelProb,2),$C9722)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"MIROC5_2021_1","NORESM1-M_2022_1","ACCESS1-3_2023_1","GFDL-CM3_2024_1","ACCESS1-3_2025_1","GFDL-CM3_2026_1","ACCESS1-0_2027_1","GFDL-CM3_2028_1","ACCESS1-0_2029_1","ACCESS1-3_2030_1","ACCESS1-0_2031_1","NORESM1-M_2032_1","IPSL-CM5A-LR_2033_1","HADGEM2-CC_2034_1","ACCESS1-0_2035_1","ACCESS1-0_2036_1","NORESM1-M_2037_1","GFDL-CM3_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","HADGEM2-CC_2041_1","GFDL-CM3_2042_1","MIROC5_2043_1","HADGEM2-CC_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","HADGEM2-CC_2047_1","ACCESS1-3_2048_1","HADGEM2-CC_2049_1","IPSL-CM5A-LR_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4715/(2^31-1),ModelProb,2),$C9722)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-3_2053_1","NORESM1-M_2054_1","NORESM1-M_2055_1","ACCESS1-3_2056_1","ACCESS1-3_2057_1","ACCESS1-0_2058_1","MIROC5_2059_1","ACCESS1-0_2060_1","ACCESS1-3_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","IPSL-CM5A-LR_2068_1","ACCESS1-3_2069_1","HADGEM2-CC_2070_1","ACCESS1-3_2071_1","IPSL-CM5A-LR_2072_1","NORESM1-M_2073_1","ACCESS1-3_2074_1","ACCESS1-3_2075_1","MIROC5_2076_1","GFDL-CM3_2077_1","HADGEM2-CC_2078_1","GFDL-CM3_2079_1","HADGEM2-CC_2080_1","IPSL-CM5A-LR_2081_1","IPSL-CM5A-LR_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4715/(2^31-1),ModelProb,2),$C9722)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","MIROC5_2090_1","GFDL-CM3_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","ACCESS1-0_2095_1","IPSL-CM5A-LR_2096_1","ACCESS1-3_2097_1","ACCESS1-0_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"GFDL-CM3",4620,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4770/(2^31-1),ModelProb,2),$C9777)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"HADGEM2-CC_2021_1","ACCESS1-0_2022_1","ACCESS1-3_2023_1","GFDL-CM3_2024_1","GFDL-CM3_2025_1","IPSL-CM5A-LR_2026_1","GFDL-CM3_2027_1","IPSL-CM5A-LR_2028_1","NORESM1-M_2029_1","ACCESS1-0_2030_1","NORESM1-M_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","ACCESS1-0_2034_1","ACCESS1-3_2035_1","ACCESS1-3_2036_1","HADGEM2-CC_2037_1","MIROC5_2038_1","ACCESS1-3_2039_1","MIROC5_2040_1","ACCESS1-3_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","HADGEM2-CC_2044_1","MIROC5_2045_1","NORESM1-M_2046_1","ACCESS1-3_2047_1","HADGEM2-CC_2048_1","IPSL-CM5A-LR_2049_1","GFDL-CM3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4770/(2^31-1),ModelProb,2),$C9777)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","GFDL-CM3_2055_1","NORESM1-M_2056_1","ACCESS1-3_2057_1","HADGEM2-CC_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","GFDL-CM3_2061_1","IPSL-CM5A-LR_2062_1","HADGEM2-CC_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","GFDL-CM3_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","IPSL-CM5A-LR_2070_1","NORESM1-M_2071_1","ACCESS1-3_2072_1","ACCESS1-0_2073_1","ACCESS1-0_2074_1","MIROC5_2075_1","MIROC5_2076_1","MIROC5_2077_1","ACCESS1-0_2078_1","NORESM1-M_2079_1","GFDL-CM3_2080_1","IPSL-CM5A-LR_2081_1","IPSL-CM5A-LR_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4770/(2^31-1),ModelProb,2),$C9777)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"GFDL-CM3_2085_1","NORESM1-M_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","IPSL-CM5A-LR_2089_1","NORESM1-M_2090_1","IPSL-CM5A-LR_2091_1","NORESM1-M_2092_1","MIROC5_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","ACCESS1-0_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"ACCESS1-3",4626,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4776/(2^31-1),ModelProb,2),$C9783)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"IPSL-CM5A-LR_2021_1","GFDL-CM3_2022_1","HADGEM2-CC_2023_1","NORESM1-M_2024_1","MIROC5_2025_1","ACCESS1-3_2026_1","GFDL-CM3_2027_1","IPSL-CM5A-LR_2028_1","IPSL-CM5A-LR_2029_1","MIROC5_2030_1","GFDL-CM3_2031_1","NORESM1-M_2032_1","NORESM1-M_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-3_2035_1","ACCESS1-0_2036_1","IPSL-CM5A-LR_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","NORESM1-M_2040_1","GFDL-CM3_2041_1","HADGEM2-CC_2042_1","ACCESS1-3_2043_1","HADGEM2-CC_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","HADGEM2-CC_2047_1","ACCESS1-3_2048_1","GFDL-CM3_2049_1","HADGEM2-CC_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4776/(2^31-1),ModelProb,2),$C9783)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-0_2053_1","ACCESS1-0_2054_1","IPSL-CM5A-LR_2055_1","HADGEM2-CC_2056_1","NORESM1-M_2057_1","MIROC5_2058_1","IPSL-CM5A-LR_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","ACCESS1-0_2062_1","ACCESS1-3_2063_1","NORESM1-M_2064_1","IPSL-CM5A-LR_2065_1","NORESM1-M_2066_1","ACCESS1-0_2067_1","GFDL-CM3_2068_1","MIROC5_2069_1","NORESM1-M_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","ACCESS1-0_2073_1","NORESM1-M_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-0_2076_1","IPSL-CM5A-LR_2077_1","NORESM1-M_2078_1","ACCESS1-0_2079_1","ACCESS1-3_2080_1","ACCESS1-0_2081_1","ACCESS1-0_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4776/(2^31-1),ModelProb,2),$C9783)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"MIROC5_2085_1","GFDL-CM3_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","HADGEM2-CC_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","NORESM1-M_2096_1","ACCESS1-3_2097_1","NORESM1-M_2098_1","ACCESS1-3_2099_1"]
[null,null,"GFDL-CM3",4687,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4837/(2^31-1),ModelProb,2),$C9844)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"IPSL-CM5A-LR_2021_1","GFDL-CM3_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","IPSL-CM5A-LR_2026_1","GFDL-CM3_2027_1","GFDL-CM3_2028_1","IPSL-CM5A-LR_2029_1","NORESM1-M_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","ACCESS1-0_2033_1","ACCESS1-3_2034_1","ACCESS1-3_2035_1","IPSL-CM5A-LR_2036_1","ACCESS1-0_2037_1","NORESM1-M_2038_1","GFDL-CM3_2039_1","GFDL-CM3_2040_1","NORESM1-M_2041_1","ACCESS1-3_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-3_2044_1","GFDL-CM3_2045_1","NORESM1-M_2046_1","ACCESS1-0_2047_1","ACCESS1-3_2048_1","NORESM1-M_2049_1","ACCESS1-0_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4837/(2^31-1),ModelProb,2),$C9844)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"MIROC5_2053_1","GFDL-CM3_2054_1","IPSL-CM5A-LR_2055_1","GFDL-CM3_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","MIROC5_2060_1","NORESM1-M_2061_1","ACCESS1-3_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","MIROC5_2065_1","ACCESS1-0_2066_1","IPSL-CM5A-LR_2067_1","HADGEM2-CC_2068_1","HADGEM2-CC_2069_1","ACCESS1-3_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","GFDL-CM3_2073_1","HADGEM2-CC_2074_1","GFDL-CM3_2075_1","MIROC5_2076_1","GFDL-CM3_2077_1","ACCESS1-3_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","MIROC5_2081_1","NORESM1-M_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4837/(2^31-1),ModelProb,2),$C9844)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"GFDL-CM3_2085_1","HADGEM2-CC_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","ACCESS1-3_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","MIROC5_2093_1","HADGEM2-CC_2094_1","ACCESS1-0_2095_1","IPSL-CM5A-LR_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"HADGEM2-CC",4731,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4881/(2^31-1),ModelProb,2),$C9888)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-3_2021_1","NORESM1-M_2022_1","ACCESS1-3_2023_1","NORESM1-M_2024_1","NORESM1-M_2025_1","ACCESS1-3_2026_1","GFDL-CM3_2027_1","IPSL-CM5A-LR_2028_1","NORESM1-M_2029_1","MIROC5_2030_1","GFDL-CM3_2031_1","ACCESS1-3_2032_1","ACCESS1-3_2033_1","IPSL-CM5A-LR_2034_1","GFDL-CM3_2035_1","ACCESS1-3_2036_1","NORESM1-M_2037_1","HADGEM2-CC_2038_1","GFDL-CM3_2039_1","ACCESS1-3_2040_1","NORESM1-M_2041_1","ACCESS1-3_2042_1","NORESM1-M_2043_1","ACCESS1-0_2044_1","IPSL-CM5A-LR_2045_1","HADGEM2-CC_2046_1","ACCESS1-3_2047_1","NORESM1-M_2048_1","GFDL-CM3_2049_1","NORESM1-M_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4881/(2^31-1),ModelProb,2),$C9888)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"MIROC5_2053_1","GFDL-CM3_2054_1","ACCESS1-3_2055_1","MIROC5_2056_1","NORESM1-M_2057_1","NORESM1-M_2058_1","GFDL-CM3_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","HADGEM2-CC_2062_1","GFDL-CM3_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","IPSL-CM5A-LR_2066_1","MIROC5_2067_1","IPSL-CM5A-LR_2068_1","NORESM1-M_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","ACCESS1-0_2072_1","NORESM1-M_2073_1","ACCESS1-0_2074_1","GFDL-CM3_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","MIROC5_2078_1","MIROC5_2079_1","ACCESS1-0_2080_1","HADGEM2-CC_2081_1","IPSL-CM5A-LR_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4881/(2^31-1),ModelProb,2),$C9888)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","ACCESS1-0_2087_1","IPSL-CM5A-LR_2088_1","NORESM1-M_2089_1","GFDL-CM3_2090_1","ACCESS1-0_2091_1","GFDL-CM3_2092_1","GFDL-CM3_2093_1","ACCESS1-0_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-0",4776,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4926/(2^31-1),ModelProb,2),$C9933)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"GFDL-CM3_2021_1","ACCESS1-3_2022_1","NORESM1-M_2023_1","HADGEM2-CC_2024_1","MIROC5_2025_1","NORESM1-M_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","ACCESS1-3_2029_1","ACCESS1-0_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-3_2033_1","GFDL-CM3_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","GFDL-CM3_2037_1","NORESM1-M_2038_1","IPSL-CM5A-LR_2039_1","MIROC5_2040_1","HADGEM2-CC_2041_1","IPSL-CM5A-LR_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","ACCESS1-3_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4926/(2^31-1),ModelProb,2),$C9933)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-0_2053_1","IPSL-CM5A-LR_2054_1","GFDL-CM3_2055_1","ACCESS1-0_2056_1","ACCESS1-0_2057_1","ACCESS1-3_2058_1","ACCESS1-3_2059_1","ACCESS1-0_2060_1","MIROC5_2061_1","GFDL-CM3_2062_1","ACCESS1-3_2063_1","ACCESS1-0_2064_1","ACCESS1-3_2065_1","ACCESS1-0_2066_1","ACCESS1-3_2067_1","ACCESS1-0_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","GFDL-CM3_2071_1","HADGEM2-CC_2072_1","GFDL-CM3_2073_1","ACCESS1-0_2074_1","NORESM1-M_2075_1","ACCESS1-3_2076_1","ACCESS1-3_2077_1","HADGEM2-CC_2078_1","MIROC5_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","NORESM1-M_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4926/(2^31-1),ModelProb,2),$C9933)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"ACCESS1-0_2085_1","HADGEM2-CC_2086_1","GFDL-CM3_2087_1","ACCESS1-3_2088_1","ACCESS1-0_2089_1","ACCESS1-0_2090_1","ACCESS1-0_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","ACCESS1-0_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","HADGEM2-CC_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"HADGEM2-CC",4809,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4959/(2^31-1),ModelProb,2),$C9966)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"IPSL-CM5A-LR_2021_1","IPSL-CM5A-LR_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","ACCESS1-0_2028_1","ACCESS1-0_2029_1","NORESM1-M_2030_1","ACCESS1-0_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-3_2033_1","IPSL-CM5A-LR_2034_1","MIROC5_2035_1","MIROC5_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","ACCESS1-3_2040_1","NORESM1-M_2041_1","GFDL-CM3_2042_1","IPSL-CM5A-LR_2043_1","MIROC5_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","MIROC5_2047_1","NORESM1-M_2048_1","HADGEM2-CC_2049_1","ACCESS1-0_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4959/(2^31-1),ModelProb,2),$C9966)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-3_2053_1","NORESM1-M_2054_1","NORESM1-M_2055_1","MIROC5_2056_1","IPSL-CM5A-LR_2057_1","MIROC5_2058_1","NORESM1-M_2059_1","ACCESS1-3_2060_1","ACCESS1-3_2061_1","ACCESS1-3_2062_1","ACCESS1-3_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","GFDL-CM3_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","ACCESS1-0_2069_1","HADGEM2-CC_2070_1","HADGEM2-CC_2071_1","NORESM1-M_2072_1","ACCESS1-0_2073_1","ACCESS1-0_2074_1","IPSL-CM5A-LR_2075_1","MIROC5_2076_1","ACCESS1-3_2077_1","IPSL-CM5A-LR_2078_1","ACCESS1-3_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","MIROC5_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4959/(2^31-1),ModelProb,2),$C9966)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"IPSL-CM5A-LR_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","IPSL-CM5A-LR_2091_1","IPSL-CM5A-LR_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","ACCESS1-0_2098_1","HADGEM2-CC_2099_1"]
[null,null,"ACCESS1-0",4820,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E4970/(2^31-1),ModelProb,2),$C9977)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"GFDL-CM3_2021_1","ACCESS1-3_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","HADGEM2-CC_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","NORESM1-M_2028_1","MIROC5_2029_1","NORESM1-M_2030_1","IPSL-CM5A-LR_2031_1","HADGEM2-CC_2032_1","GFDL-CM3_2033_1","ACCESS1-3_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-0_2036_1","ACCESS1-3_2037_1","ACCESS1-3_2038_1","ACCESS1-0_2039_1","HADGEM2-CC_2040_1","ACCESS1-3_2041_1","IPSL-CM5A-LR_2042_1","GFDL-CM3_2043_1","GFDL-CM3_2044_1","ACCESS1-3_2045_1","GFDL-CM3_2046_1","ACCESS1-3_2047_1","MIROC5_2048_1","ACCESS1-0_2049_1","NORESM1-M_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK4970/(2^31-1),ModelProb,2),$C9977)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"HADGEM2-CC_2053_1","NORESM1-M_2054_1","ACCESS1-3_2055_1","ACCESS1-3_2056_1","ACCESS1-0_2057_1","ACCESS1-0_2058_1","NORESM1-M_2059_1","ACCESS1-3_2060_1","IPSL-CM5A-LR_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","IPSL-CM5A-LR_2064_1","GFDL-CM3_2065_1","MIROC5_2066_1","HADGEM2-CC_2067_1","ACCESS1-0_2068_1","ACCESS1-0_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","GFDL-CM3_2073_1","MIROC5_2074_1","GFDL-CM3_2075_1","ACCESS1-0_2076_1","IPSL-CM5A-LR_2077_1","MIROC5_2078_1","MIROC5_2079_1","NORESM1-M_2080_1","GFDL-CM3_2081_1","IPSL-CM5A-LR_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ4970/(2^31-1),ModelProb,2),$C9977)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","MIROC5_2087_1","NORESM1-M_2088_1","NORESM1-M_2089_1","GFDL-CM3_2090_1","IPSL-CM5A-LR_2091_1","ACCESS1-3_2092_1","ACCESS1-0_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","MIROC5_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",4898,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5048/(2^31-1),ModelProb,2),$C10055)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","GFDL-CM3_2022_1","ACCESS1-3_2023_1","HADGEM2-CC_2024_1","GFDL-CM3_2025_1","HADGEM2-CC_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","MIROC5_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","IPSL-CM5A-LR_2036_1","GFDL-CM3_2037_1","GFDL-CM3_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","ACCESS1-0_2041_1","IPSL-CM5A-LR_2042_1","NORESM1-M_2043_1","IPSL-CM5A-LR_2044_1","MIROC5_2045_1","ACCESS1-0_2046_1","GFDL-CM3_2047_1","GFDL-CM3_2048_1","IPSL-CM5A-LR_2049_1","ACCESS1-0_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5048/(2^31-1),ModelProb,2),$C10055)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"IPSL-CM5A-LR_2053_1","ACCESS1-0_2054_1","IPSL-CM5A-LR_2055_1","GFDL-CM3_2056_1","ACCESS1-3_2057_1","MIROC5_2058_1","ACCESS1-0_2059_1","GFDL-CM3_2060_1","GFDL-CM3_2061_1","IPSL-CM5A-LR_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","ACCESS1-3_2066_1","ACCESS1-0_2067_1","ACCESS1-0_2068_1","IPSL-CM5A-LR_2069_1","GFDL-CM3_2070_1","MIROC5_2071_1","GFDL-CM3_2072_1","HADGEM2-CC_2073_1","IPSL-CM5A-LR_2074_1","GFDL-CM3_2075_1","IPSL-CM5A-LR_2076_1","HADGEM2-CC_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","HADGEM2-CC_2081_1","NORESM1-M_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5048/(2^31-1),ModelProb,2),$C10055)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","IPSL-CM5A-LR_2087_1","MIROC5_2088_1","HADGEM2-CC_2089_1","ACCESS1-0_2090_1","MIROC5_2091_1","MIROC5_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"IPSL-CM5A-LR",4925,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5075/(2^31-1),ModelProb,2),$C10082)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"GFDL-CM3_2021_1","ACCESS1-3_2022_1","ACCESS1-0_2023_1","HADGEM2-CC_2024_1","HADGEM2-CC_2025_1","HADGEM2-CC_2026_1","ACCESS1-3_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","ACCESS1-0_2030_1","MIROC5_2031_1","ACCESS1-3_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","ACCESS1-3_2036_1","GFDL-CM3_2037_1","GFDL-CM3_2038_1","HADGEM2-CC_2039_1","ACCESS1-0_2040_1","ACCESS1-3_2041_1","NORESM1-M_2042_1","NORESM1-M_2043_1","HADGEM2-CC_2044_1","GFDL-CM3_2045_1","GFDL-CM3_2046_1","GFDL-CM3_2047_1","ACCESS1-0_2048_1","GFDL-CM3_2049_1","IPSL-CM5A-LR_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5075/(2^31-1),ModelProb,2),$C10082)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","HADGEM2-CC_2054_1","IPSL-CM5A-LR_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","NORESM1-M_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","ACCESS1-3_2061_1","ACCESS1-3_2062_1","ACCESS1-0_2063_1","ACCESS1-0_2064_1","ACCESS1-3_2065_1","IPSL-CM5A-LR_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-3_2068_1","ACCESS1-0_2069_1","NORESM1-M_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","NORESM1-M_2073_1","MIROC5_2074_1","NORESM1-M_2075_1","ACCESS1-3_2076_1","ACCESS1-3_2077_1","MIROC5_2078_1","MIROC5_2079_1","MIROC5_2080_1","GFDL-CM3_2081_1","ACCESS1-3_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5075/(2^31-1),ModelProb,2),$C10082)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"GFDL-CM3_2085_1","IPSL-CM5A-LR_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-3_2088_1","IPSL-CM5A-LR_2089_1","IPSL-CM5A-LR_2090_1","GFDL-CM3_2091_1","ACCESS1-0_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","MIROC5_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",4939,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5089/(2^31-1),ModelProb,2),$C10096)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-3_2021_1","ACCESS1-3_2022_1","IPSL-CM5A-LR_2023_1","NORESM1-M_2024_1","ACCESS1-0_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","GFDL-CM3_2028_1","GFDL-CM3_2029_1","MIROC5_2030_1","HADGEM2-CC_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-0_2033_1","MIROC5_2034_1","GFDL-CM3_2035_1","ACCESS1-0_2036_1","MIROC5_2037_1","NORESM1-M_2038_1","HADGEM2-CC_2039_1","ACCESS1-0_2040_1","IPSL-CM5A-LR_2041_1","GFDL-CM3_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","GFDL-CM3_2047_1","NORESM1-M_2048_1","NORESM1-M_2049_1","GFDL-CM3_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5089/(2^31-1),ModelProb,2),$C10096)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"MIROC5_2053_1","NORESM1-M_2054_1","IPSL-CM5A-LR_2055_1","NORESM1-M_2056_1","ACCESS1-0_2057_1","NORESM1-M_2058_1","ACCESS1-0_2059_1","ACCESS1-3_2060_1","NORESM1-M_2061_1","GFDL-CM3_2062_1","ACCESS1-0_2063_1","IPSL-CM5A-LR_2064_1","NORESM1-M_2065_1","NORESM1-M_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","MIROC5_2074_1","GFDL-CM3_2075_1","GFDL-CM3_2076_1","ACCESS1-0_2077_1","IPSL-CM5A-LR_2078_1","ACCESS1-3_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5089/(2^31-1),ModelProb,2),$C10096)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"MIROC5_2085_1","IPSL-CM5A-LR_2086_1","GFDL-CM3_2087_1","IPSL-CM5A-LR_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","IPSL-CM5A-LR_2091_1","NORESM1-M_2092_1","ACCESS1-3_2093_1","ACCESS1-0_2094_1","ACCESS1-3_2095_1","HADGEM2-CC_2096_1","HADGEM2-CC_2097_1","MIROC5_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"IPSL-CM5A-LR",4940,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5090/(2^31-1),ModelProb,2),$C10097)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-0_2021_1","ACCESS1-0_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","NORESM1-M_2025_1","ACCESS1-0_2026_1","ACCESS1-0_2027_1","NORESM1-M_2028_1","GFDL-CM3_2029_1","ACCESS1-0_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","NORESM1-M_2034_1","HADGEM2-CC_2035_1","IPSL-CM5A-LR_2036_1","ACCESS1-0_2037_1","HADGEM2-CC_2038_1","ACCESS1-3_2039_1","HADGEM2-CC_2040_1","MIROC5_2041_1","GFDL-CM3_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-3_2044_1","HADGEM2-CC_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-0_2047_1","NORESM1-M_2048_1","HADGEM2-CC_2049_1","HADGEM2-CC_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5090/(2^31-1),ModelProb,2),$C10097)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"MIROC5_2053_1","NORESM1-M_2054_1","GFDL-CM3_2055_1","ACCESS1-3_2056_1","MIROC5_2057_1","MIROC5_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","NORESM1-M_2061_1","GFDL-CM3_2062_1","HADGEM2-CC_2063_1","ACCESS1-3_2064_1","ACCESS1-0_2065_1","HADGEM2-CC_2066_1","ACCESS1-3_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","GFDL-CM3_2070_1","NORESM1-M_2071_1","HADGEM2-CC_2072_1","GFDL-CM3_2073_1","MIROC5_2074_1","ACCESS1-3_2075_1","ACCESS1-0_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","ACCESS1-3_2079_1","ACCESS1-3_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5090/(2^31-1),ModelProb,2),$C10097)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-0_2086_1","HADGEM2-CC_2087_1","ACCESS1-0_2088_1","IPSL-CM5A-LR_2089_1","GFDL-CM3_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","NORESM1-M_2093_1","ACCESS1-0_2094_1","HADGEM2-CC_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","HADGEM2-CC_2098_1","GFDL-CM3_2099_1"]
[null,null,"NORESM1-M",4941,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5091/(2^31-1),ModelProb,2),$C10098)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"NORESM1-M_2021_1","MIROC5_2022_1","NORESM1-M_2023_1","NORESM1-M_2024_1","ACCESS1-0_2025_1","HADGEM2-CC_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","ACCESS1-3_2030_1","IPSL-CM5A-LR_2031_1","NORESM1-M_2032_1","IPSL-CM5A-LR_2033_1","GFDL-CM3_2034_1","IPSL-CM5A-LR_2035_1","GFDL-CM3_2036_1","NORESM1-M_2037_1","HADGEM2-CC_2038_1","NORESM1-M_2039_1","ACCESS1-0_2040_1","NORESM1-M_2041_1","NORESM1-M_2042_1","GFDL-CM3_2043_1","HADGEM2-CC_2044_1","MIROC5_2045_1","MIROC5_2046_1","MIROC5_2047_1","HADGEM2-CC_2048_1","HADGEM2-CC_2049_1","GFDL-CM3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5091/(2^31-1),ModelProb,2),$C10098)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"IPSL-CM5A-LR_2053_1","GFDL-CM3_2054_1","HADGEM2-CC_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-3_2058_1","IPSL-CM5A-LR_2059_1","MIROC5_2060_1","NORESM1-M_2061_1","NORESM1-M_2062_1","IPSL-CM5A-LR_2063_1","HADGEM2-CC_2064_1","MIROC5_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","GFDL-CM3_2070_1","ACCESS1-0_2071_1","ACCESS1-3_2072_1","IPSL-CM5A-LR_2073_1","HADGEM2-CC_2074_1","ACCESS1-0_2075_1","GFDL-CM3_2076_1","HADGEM2-CC_2077_1","ACCESS1-3_2078_1","GFDL-CM3_2079_1","NORESM1-M_2080_1","GFDL-CM3_2081_1","NORESM1-M_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5091/(2^31-1),ModelProb,2),$C10098)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","ACCESS1-3_2087_1","ACCESS1-3_2088_1","ACCESS1-3_2089_1","MIROC5_2090_1","ACCESS1-3_2091_1","GFDL-CM3_2092_1","NORESM1-M_2093_1","HADGEM2-CC_2094_1","IPSL-CM5A-LR_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","GFDL-CM3_2098_1","HADGEM2-CC_2099_1"]
[null,null,"NORESM1-M",4942,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5092/(2^31-1),ModelProb,2),$C10099)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"NORESM1-M_2021_1","IPSL-CM5A-LR_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","ACCESS1-0_2025_1","GFDL-CM3_2026_1","ACCESS1-0_2027_1","HADGEM2-CC_2028_1","MIROC5_2029_1","HADGEM2-CC_2030_1","GFDL-CM3_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-3_2033_1","ACCESS1-0_2034_1","HADGEM2-CC_2035_1","NORESM1-M_2036_1","HADGEM2-CC_2037_1","HADGEM2-CC_2038_1","HADGEM2-CC_2039_1","ACCESS1-0_2040_1","ACCESS1-0_2041_1","NORESM1-M_2042_1","ACCESS1-0_2043_1","NORESM1-M_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","MIROC5_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","IPSL-CM5A-LR_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5092/(2^31-1),ModelProb,2),$C10099)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","ACCESS1-3_2057_1","IPSL-CM5A-LR_2058_1","IPSL-CM5A-LR_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","NORESM1-M_2064_1","MIROC5_2065_1","ACCESS1-0_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","GFDL-CM3_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","ACCESS1-0_2072_1","GFDL-CM3_2073_1","GFDL-CM3_2074_1","ACCESS1-3_2075_1","ACCESS1-3_2076_1","NORESM1-M_2077_1","NORESM1-M_2078_1","IPSL-CM5A-LR_2079_1","GFDL-CM3_2080_1","GFDL-CM3_2081_1","NORESM1-M_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5092/(2^31-1),ModelProb,2),$C10099)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-0_2085_1","HADGEM2-CC_2086_1","NORESM1-M_2087_1","IPSL-CM5A-LR_2088_1","ACCESS1-0_2089_1","ACCESS1-0_2090_1","GFDL-CM3_2091_1","IPSL-CM5A-LR_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","NORESM1-M_2096_1","ACCESS1-0_2097_1","GFDL-CM3_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-0",4943,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5093/(2^31-1),ModelProb,2),$C10100)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"GFDL-CM3_2021_1","GFDL-CM3_2022_1","IPSL-CM5A-LR_2023_1","HADGEM2-CC_2024_1","GFDL-CM3_2025_1","GFDL-CM3_2026_1","GFDL-CM3_2027_1","ACCESS1-0_2028_1","NORESM1-M_2029_1","MIROC5_2030_1","ACCESS1-3_2031_1","NORESM1-M_2032_1","ACCESS1-0_2033_1","ACCESS1-0_2034_1","MIROC5_2035_1","NORESM1-M_2036_1","HADGEM2-CC_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","ACCESS1-3_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","HADGEM2-CC_2046_1","NORESM1-M_2047_1","ACCESS1-0_2048_1","IPSL-CM5A-LR_2049_1","HADGEM2-CC_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5093/(2^31-1),ModelProb,2),$C10100)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","ACCESS1-3_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-3_2058_1","ACCESS1-0_2059_1","ACCESS1-3_2060_1","GFDL-CM3_2061_1","IPSL-CM5A-LR_2062_1","ACCESS1-3_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","IPSL-CM5A-LR_2066_1","MIROC5_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","NORESM1-M_2070_1","HADGEM2-CC_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","MIROC5_2075_1","IPSL-CM5A-LR_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","MIROC5_2079_1","IPSL-CM5A-LR_2080_1","MIROC5_2081_1","HADGEM2-CC_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5093/(2^31-1),ModelProb,2),$C10100)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"NORESM1-M_2085_1","ACCESS1-0_2086_1","MIROC5_2087_1","IPSL-CM5A-LR_2088_1","HADGEM2-CC_2089_1","ACCESS1-0_2090_1","ACCESS1-3_2091_1","HADGEM2-CC_2092_1","ACCESS1-0_2093_1","MIROC5_2094_1","GFDL-CM3_2095_1","IPSL-CM5A-LR_2096_1","MIROC5_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"IPSL-CM5A-LR",4944,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5094/(2^31-1),ModelProb,2),$C10101)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-3_2021_1","MIROC5_2022_1","ACCESS1-0_2023_1","MIROC5_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","ACCESS1-0_2030_1","MIROC5_2031_1","MIROC5_2032_1","MIROC5_2033_1","ACCESS1-3_2034_1","IPSL-CM5A-LR_2035_1","IPSL-CM5A-LR_2036_1","IPSL-CM5A-LR_2037_1","GFDL-CM3_2038_1","ACCESS1-3_2039_1","MIROC5_2040_1","GFDL-CM3_2041_1","MIROC5_2042_1","HADGEM2-CC_2043_1","MIROC5_2044_1","IPSL-CM5A-LR_2045_1","ACCESS1-3_2046_1","GFDL-CM3_2047_1","NORESM1-M_2048_1","ACCESS1-3_2049_1","GFDL-CM3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5094/(2^31-1),ModelProb,2),$C10101)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"MIROC5_2053_1","NORESM1-M_2054_1","NORESM1-M_2055_1","ACCESS1-3_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","MIROC5_2060_1","GFDL-CM3_2061_1","GFDL-CM3_2062_1","ACCESS1-3_2063_1","MIROC5_2064_1","IPSL-CM5A-LR_2065_1","MIROC5_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-3_2068_1","NORESM1-M_2069_1","MIROC5_2070_1","ACCESS1-0_2071_1","MIROC5_2072_1","IPSL-CM5A-LR_2073_1","ACCESS1-3_2074_1","NORESM1-M_2075_1","IPSL-CM5A-LR_2076_1","IPSL-CM5A-LR_2077_1","NORESM1-M_2078_1","ACCESS1-0_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","GFDL-CM3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5094/(2^31-1),ModelProb,2),$C10101)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"NORESM1-M_2085_1","ACCESS1-3_2086_1","MIROC5_2087_1","MIROC5_2088_1","GFDL-CM3_2089_1","MIROC5_2090_1","ACCESS1-0_2091_1","NORESM1-M_2092_1","GFDL-CM3_2093_1","IPSL-CM5A-LR_2094_1","GFDL-CM3_2095_1","NORESM1-M_2096_1","GFDL-CM3_2097_1","GFDL-CM3_2098_1","ACCESS1-0_2099_1"]
[null,null,"HADGEM2-CC",4945,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5095/(2^31-1),ModelProb,2),$C10102)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"MIROC5_2021_1","ACCESS1-3_2022_1","IPSL-CM5A-LR_2023_1","IPSL-CM5A-LR_2024_1","MIROC5_2025_1","HADGEM2-CC_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","IPSL-CM5A-LR_2030_1","MIROC5_2031_1","IPSL-CM5A-LR_2032_1","NORESM1-M_2033_1","ACCESS1-0_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","ACCESS1-3_2037_1","IPSL-CM5A-LR_2038_1","IPSL-CM5A-LR_2039_1","IPSL-CM5A-LR_2040_1","NORESM1-M_2041_1","NORESM1-M_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-3_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","NORESM1-M_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5095/(2^31-1),ModelProb,2),$C10102)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","ACCESS1-0_2055_1","ACCESS1-3_2056_1","NORESM1-M_2057_1","MIROC5_2058_1","IPSL-CM5A-LR_2059_1","MIROC5_2060_1","HADGEM2-CC_2061_1","ACCESS1-0_2062_1","ACCESS1-0_2063_1","MIROC5_2064_1","MIROC5_2065_1","HADGEM2-CC_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","ACCESS1-3_2069_1","MIROC5_2070_1","ACCESS1-0_2071_1","MIROC5_2072_1","ACCESS1-0_2073_1","ACCESS1-0_2074_1","ACCESS1-0_2075_1","ACCESS1-0_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","GFDL-CM3_2079_1","MIROC5_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5095/(2^31-1),ModelProb,2),$C10102)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"IPSL-CM5A-LR_2085_1","ACCESS1-0_2086_1","GFDL-CM3_2087_1","MIROC5_2088_1","MIROC5_2089_1","NORESM1-M_2090_1","GFDL-CM3_2091_1","ACCESS1-3_2092_1","IPSL-CM5A-LR_2093_1","HADGEM2-CC_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-0_2096_1","GFDL-CM3_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-0",4946,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5096/(2^31-1),ModelProb,2),$C10103)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"MIROC5_2021_1","NORESM1-M_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","ACCESS1-3_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-0_2027_1","ACCESS1-0_2028_1","NORESM1-M_2029_1","NORESM1-M_2030_1","HADGEM2-CC_2031_1","IPSL-CM5A-LR_2032_1","NORESM1-M_2033_1","HADGEM2-CC_2034_1","ACCESS1-0_2035_1","MIROC5_2036_1","IPSL-CM5A-LR_2037_1","ACCESS1-3_2038_1","NORESM1-M_2039_1","ACCESS1-0_2040_1","IPSL-CM5A-LR_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","ACCESS1-3_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","ACCESS1-3_2047_1","HADGEM2-CC_2048_1","MIROC5_2049_1","HADGEM2-CC_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5096/(2^31-1),ModelProb,2),$C10103)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"MIROC5_2053_1","NORESM1-M_2054_1","IPSL-CM5A-LR_2055_1","IPSL-CM5A-LR_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","NORESM1-M_2064_1","MIROC5_2065_1","MIROC5_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","ACCESS1-0_2072_1","IPSL-CM5A-LR_2073_1","GFDL-CM3_2074_1","GFDL-CM3_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","MIROC5_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","GFDL-CM3_2081_1","ACCESS1-3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5096/(2^31-1),ModelProb,2),$C10103)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"MIROC5_2085_1","ACCESS1-0_2086_1","ACCESS1-0_2087_1","HADGEM2-CC_2088_1","ACCESS1-0_2089_1","NORESM1-M_2090_1","IPSL-CM5A-LR_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-3_2093_1","ACCESS1-0_2094_1","ACCESS1-0_2095_1","MIROC5_2096_1","MIROC5_2097_1","ACCESS1-3_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"HADGEM2-CC",4947,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5097/(2^31-1),ModelProb,2),$C10104)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-3_2021_1","NORESM1-M_2022_1","IPSL-CM5A-LR_2023_1","NORESM1-M_2024_1","ACCESS1-3_2025_1","MIROC5_2026_1","HADGEM2-CC_2027_1","GFDL-CM3_2028_1","ACCESS1-3_2029_1","NORESM1-M_2030_1","IPSL-CM5A-LR_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-0_2035_1","ACCESS1-0_2036_1","GFDL-CM3_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","ACCESS1-3_2040_1","MIROC5_2041_1","HADGEM2-CC_2042_1","GFDL-CM3_2043_1","ACCESS1-3_2044_1","GFDL-CM3_2045_1","MIROC5_2046_1","MIROC5_2047_1","ACCESS1-0_2048_1","MIROC5_2049_1","ACCESS1-0_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5097/(2^31-1),ModelProb,2),$C10104)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"MIROC5_2053_1","ACCESS1-0_2054_1","ACCESS1-3_2055_1","GFDL-CM3_2056_1","GFDL-CM3_2057_1","MIROC5_2058_1","HADGEM2-CC_2059_1","HADGEM2-CC_2060_1","ACCESS1-0_2061_1","NORESM1-M_2062_1","ACCESS1-3_2063_1","IPSL-CM5A-LR_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","GFDL-CM3_2067_1","GFDL-CM3_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","NORESM1-M_2071_1","HADGEM2-CC_2072_1","ACCESS1-3_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","NORESM1-M_2076_1","ACCESS1-0_2077_1","NORESM1-M_2078_1","IPSL-CM5A-LR_2079_1","MIROC5_2080_1","ACCESS1-0_2081_1","GFDL-CM3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5097/(2^31-1),ModelProb,2),$C10104)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"IPSL-CM5A-LR_2085_1","GFDL-CM3_2086_1","NORESM1-M_2087_1","MIROC5_2088_1","NORESM1-M_2089_1","ACCESS1-3_2090_1","ACCESS1-0_2091_1","ACCESS1-3_2092_1","MIROC5_2093_1","MIROC5_2094_1","HADGEM2-CC_2095_1","IPSL-CM5A-LR_2096_1","ACCESS1-3_2097_1","MIROC5_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"ACCESS1-0",4948,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5098/(2^31-1),ModelProb,2),$C10105)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","HADGEM2-CC_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","HADGEM2-CC_2026_1","NORESM1-M_2027_1","HADGEM2-CC_2028_1","ACCESS1-3_2029_1","MIROC5_2030_1","ACCESS1-0_2031_1","ACCESS1-0_2032_1","HADGEM2-CC_2033_1","ACCESS1-0_2034_1","ACCESS1-3_2035_1","GFDL-CM3_2036_1","ACCESS1-3_2037_1","ACCESS1-3_2038_1","IPSL-CM5A-LR_2039_1","NORESM1-M_2040_1","IPSL-CM5A-LR_2041_1","NORESM1-M_2042_1","HADGEM2-CC_2043_1","MIROC5_2044_1","GFDL-CM3_2045_1","IPSL-CM5A-LR_2046_1","MIROC5_2047_1","GFDL-CM3_2048_1","IPSL-CM5A-LR_2049_1","ACCESS1-0_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5098/(2^31-1),ModelProb,2),$C10105)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-3_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","NORESM1-M_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","ACCESS1-0_2059_1","GFDL-CM3_2060_1","GFDL-CM3_2061_1","NORESM1-M_2062_1","NORESM1-M_2063_1","MIROC5_2064_1","IPSL-CM5A-LR_2065_1","ACCESS1-3_2066_1","NORESM1-M_2067_1","GFDL-CM3_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","MIROC5_2071_1","ACCESS1-3_2072_1","ACCESS1-0_2073_1","IPSL-CM5A-LR_2074_1","HADGEM2-CC_2075_1","ACCESS1-0_2076_1","GFDL-CM3_2077_1","MIROC5_2078_1","MIROC5_2079_1","HADGEM2-CC_2080_1","ACCESS1-0_2081_1","MIROC5_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5098/(2^31-1),ModelProb,2),$C10105)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","GFDL-CM3_2090_1","GFDL-CM3_2091_1","ACCESS1-0_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","IPSL-CM5A-LR_2095_1","IPSL-CM5A-LR_2096_1","ACCESS1-0_2097_1","HADGEM2-CC_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-0",4949,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5099/(2^31-1),ModelProb,2),$C10106)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"HADGEM2-CC_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","IPSL-CM5A-LR_2025_1","GFDL-CM3_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","MIROC5_2030_1","HADGEM2-CC_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-0_2033_1","ACCESS1-3_2034_1","ACCESS1-3_2035_1","MIROC5_2036_1","ACCESS1-3_2037_1","NORESM1-M_2038_1","GFDL-CM3_2039_1","NORESM1-M_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","HADGEM2-CC_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","IPSL-CM5A-LR_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-3_2049_1","ACCESS1-0_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5099/(2^31-1),ModelProb,2),$C10106)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-0_2053_1","NORESM1-M_2054_1","GFDL-CM3_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","MIROC5_2058_1","NORESM1-M_2059_1","NORESM1-M_2060_1","HADGEM2-CC_2061_1","HADGEM2-CC_2062_1","MIROC5_2063_1","ACCESS1-3_2064_1","HADGEM2-CC_2065_1","GFDL-CM3_2066_1","MIROC5_2067_1","IPSL-CM5A-LR_2068_1","GFDL-CM3_2069_1","GFDL-CM3_2070_1","NORESM1-M_2071_1","ACCESS1-0_2072_1","GFDL-CM3_2073_1","ACCESS1-3_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-3_2076_1","GFDL-CM3_2077_1","IPSL-CM5A-LR_2078_1","ACCESS1-3_2079_1","GFDL-CM3_2080_1","ACCESS1-0_2081_1","ACCESS1-3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5099/(2^31-1),ModelProb,2),$C10106)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"NORESM1-M_2085_1","HADGEM2-CC_2086_1","NORESM1-M_2087_1","HADGEM2-CC_2088_1","NORESM1-M_2089_1","GFDL-CM3_2090_1","NORESM1-M_2091_1","MIROC5_2092_1","HADGEM2-CC_2093_1","HADGEM2-CC_2094_1","GFDL-CM3_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"IPSL-CM5A-LR",4950,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5100/(2^31-1),ModelProb,2),$C10107)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-0_2021_1","MIROC5_2022_1","MIROC5_2023_1","GFDL-CM3_2024_1","GFDL-CM3_2025_1","GFDL-CM3_2026_1","GFDL-CM3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","MIROC5_2030_1","ACCESS1-0_2031_1","IPSL-CM5A-LR_2032_1","MIROC5_2033_1","NORESM1-M_2034_1","MIROC5_2035_1","NORESM1-M_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","MIROC5_2039_1","IPSL-CM5A-LR_2040_1","GFDL-CM3_2041_1","ACCESS1-3_2042_1","ACCESS1-0_2043_1","ACCESS1-3_2044_1","ACCESS1-0_2045_1","IPSL-CM5A-LR_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","ACCESS1-3_2049_1","MIROC5_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5100/(2^31-1),ModelProb,2),$C10107)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"GFDL-CM3_2053_1","HADGEM2-CC_2054_1","GFDL-CM3_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","HADGEM2-CC_2058_1","MIROC5_2059_1","GFDL-CM3_2060_1","NORESM1-M_2061_1","NORESM1-M_2062_1","ACCESS1-0_2063_1","ACCESS1-3_2064_1","HADGEM2-CC_2065_1","ACCESS1-0_2066_1","ACCESS1-0_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","GFDL-CM3_2072_1","NORESM1-M_2073_1","ACCESS1-3_2074_1","HADGEM2-CC_2075_1","IPSL-CM5A-LR_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","ACCESS1-0_2079_1","ACCESS1-3_2080_1","HADGEM2-CC_2081_1","ACCESS1-3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5100/(2^31-1),ModelProb,2),$C10107)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"GFDL-CM3_2085_1","NORESM1-M_2086_1","HADGEM2-CC_2087_1","IPSL-CM5A-LR_2088_1","IPSL-CM5A-LR_2089_1","MIROC5_2090_1","IPSL-CM5A-LR_2091_1","GFDL-CM3_2092_1","MIROC5_2093_1","MIROC5_2094_1","NORESM1-M_2095_1","HADGEM2-CC_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-3",4951,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5101/(2^31-1),ModelProb,2),$C10108)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-0_2021_1","ACCESS1-0_2022_1","GFDL-CM3_2023_1","ACCESS1-3_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-3_2026_1","MIROC5_2027_1","MIROC5_2028_1","NORESM1-M_2029_1","NORESM1-M_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","GFDL-CM3_2035_1","GFDL-CM3_2036_1","ACCESS1-3_2037_1","NORESM1-M_2038_1","HADGEM2-CC_2039_1","GFDL-CM3_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","ACCESS1-3_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","ACCESS1-0_2048_1","ACCESS1-0_2049_1","HADGEM2-CC_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5101/(2^31-1),ModelProb,2),$C10108)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"HADGEM2-CC_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","ACCESS1-3_2056_1","HADGEM2-CC_2057_1","IPSL-CM5A-LR_2058_1","NORESM1-M_2059_1","NORESM1-M_2060_1","MIROC5_2061_1","ACCESS1-0_2062_1","ACCESS1-0_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","NORESM1-M_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","GFDL-CM3_2072_1","MIROC5_2073_1","MIROC5_2074_1","GFDL-CM3_2075_1","MIROC5_2076_1","ACCESS1-0_2077_1","HADGEM2-CC_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","MIROC5_2081_1","GFDL-CM3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5101/(2^31-1),ModelProb,2),$C10108)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"NORESM1-M_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-0_2090_1","MIROC5_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","IPSL-CM5A-LR_2095_1","MIROC5_2096_1","ACCESS1-3_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-0",4952,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5102/(2^31-1),ModelProb,2),$C10109)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"ACCESS1-3_2021_1","GFDL-CM3_2022_1","ACCESS1-3_2023_1","HADGEM2-CC_2024_1","IPSL-CM5A-LR_2025_1","MIROC5_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-0_2028_1","NORESM1-M_2029_1","GFDL-CM3_2030_1","ACCESS1-3_2031_1","ACCESS1-3_2032_1","ACCESS1-0_2033_1","MIROC5_2034_1","IPSL-CM5A-LR_2035_1","HADGEM2-CC_2036_1","ACCESS1-3_2037_1","GFDL-CM3_2038_1","MIROC5_2039_1","HADGEM2-CC_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","GFDL-CM3_2043_1","HADGEM2-CC_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","NORESM1-M_2047_1","MIROC5_2048_1","NORESM1-M_2049_1","IPSL-CM5A-LR_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5102/(2^31-1),ModelProb,2),$C10109)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-3_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-3_2055_1","NORESM1-M_2056_1","ACCESS1-0_2057_1","MIROC5_2058_1","HADGEM2-CC_2059_1","GFDL-CM3_2060_1","NORESM1-M_2061_1","GFDL-CM3_2062_1","ACCESS1-0_2063_1","HADGEM2-CC_2064_1","MIROC5_2065_1","NORESM1-M_2066_1","ACCESS1-0_2067_1","GFDL-CM3_2068_1","GFDL-CM3_2069_1","ACCESS1-3_2070_1","MIROC5_2071_1","ACCESS1-0_2072_1","ACCESS1-3_2073_1","ACCESS1-0_2074_1","MIROC5_2075_1","ACCESS1-0_2076_1","ACCESS1-0_2077_1","ACCESS1-0_2078_1","NORESM1-M_2079_1","ACCESS1-3_2080_1","ACCESS1-0_2081_1","MIROC5_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5102/(2^31-1),ModelProb,2),$C10109)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"HADGEM2-CC_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","ACCESS1-3_2090_1","ACCESS1-3_2091_1","ACCESS1-3_2092_1","GFDL-CM3_2093_1","MIROC5_2094_1","GFDL-CM3_2095_1","NORESM1-M_2096_1","GFDL-CM3_2097_1","HADGEM2-CC_2098_1","ACCESS1-0_2099_1"]
[null,null,"IPSL-CM5A-LR",4953,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5103/(2^31-1),ModelProb,2),$C10110)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-0_2021_1","NORESM1-M_2022_1","ACCESS1-3_2023_1","NORESM1-M_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","NORESM1-M_2028_1","MIROC5_2029_1","ACCESS1-0_2030_1","MIROC5_2031_1","GFDL-CM3_2032_1","MIROC5_2033_1","ACCESS1-3_2034_1","NORESM1-M_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","HADGEM2-CC_2038_1","GFDL-CM3_2039_1","ACCESS1-3_2040_1","HADGEM2-CC_2041_1","HADGEM2-CC_2042_1","HADGEM2-CC_2043_1","ACCESS1-0_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","ACCESS1-3_2049_1","IPSL-CM5A-LR_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5103/(2^31-1),ModelProb,2),$C10110)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"GFDL-CM3_2053_1","HADGEM2-CC_2054_1","NORESM1-M_2055_1","IPSL-CM5A-LR_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-0_2058_1","NORESM1-M_2059_1","ACCESS1-0_2060_1","ACCESS1-3_2061_1","ACCESS1-3_2062_1","GFDL-CM3_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","IPSL-CM5A-LR_2066_1","ACCESS1-3_2067_1","ACCESS1-0_2068_1","NORESM1-M_2069_1","HADGEM2-CC_2070_1","ACCESS1-0_2071_1","ACCESS1-0_2072_1","GFDL-CM3_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","ACCESS1-3_2078_1","NORESM1-M_2079_1","MIROC5_2080_1","NORESM1-M_2081_1","HADGEM2-CC_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5103/(2^31-1),ModelProb,2),$C10110)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"MIROC5_2085_1","ACCESS1-3_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","MIROC5_2091_1","MIROC5_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","ACCESS1-0_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","MIROC5_2099_1"]
[null,null,"ACCESS1-3",4954,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5104/(2^31-1),ModelProb,2),$C10111)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","NORESM1-M_2023_1","HADGEM2-CC_2024_1","GFDL-CM3_2025_1","ACCESS1-0_2026_1","HADGEM2-CC_2027_1","HADGEM2-CC_2028_1","MIROC5_2029_1","ACCESS1-0_2030_1","ACCESS1-0_2031_1","ACCESS1-3_2032_1","ACCESS1-3_2033_1","NORESM1-M_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-3_2036_1","GFDL-CM3_2037_1","MIROC5_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","MIROC5_2043_1","ACCESS1-3_2044_1","ACCESS1-3_2045_1","NORESM1-M_2046_1","NORESM1-M_2047_1","NORESM1-M_2048_1","MIROC5_2049_1","HADGEM2-CC_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5104/(2^31-1),ModelProb,2),$C10111)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-3_2053_1","MIROC5_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","NORESM1-M_2057_1","ACCESS1-3_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","ACCESS1-3_2061_1","GFDL-CM3_2062_1","IPSL-CM5A-LR_2063_1","MIROC5_2064_1","IPSL-CM5A-LR_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","ACCESS1-0_2070_1","GFDL-CM3_2071_1","GFDL-CM3_2072_1","HADGEM2-CC_2073_1","NORESM1-M_2074_1","ACCESS1-0_2075_1","ACCESS1-0_2076_1","MIROC5_2077_1","ACCESS1-3_2078_1","HADGEM2-CC_2079_1","IPSL-CM5A-LR_2080_1","ACCESS1-3_2081_1","NORESM1-M_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5104/(2^31-1),ModelProb,2),$C10111)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","ACCESS1-0_2087_1","MIROC5_2088_1","HADGEM2-CC_2089_1","HADGEM2-CC_2090_1","ACCESS1-3_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-0_2093_1","MIROC5_2094_1","ACCESS1-0_2095_1","HADGEM2-CC_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","ACCESS1-3_2099_1"]
[null,null,"IPSL-CM5A-LR",4955,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5105/(2^31-1),ModelProb,2),$C10112)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-0_2021_1","NORESM1-M_2022_1","ACCESS1-0_2023_1","ACCESS1-0_2024_1","MIROC5_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","GFDL-CM3_2029_1","NORESM1-M_2030_1","GFDL-CM3_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","ACCESS1-0_2035_1","IPSL-CM5A-LR_2036_1","ACCESS1-0_2037_1","NORESM1-M_2038_1","MIROC5_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","HADGEM2-CC_2042_1","NORESM1-M_2043_1","IPSL-CM5A-LR_2044_1","NORESM1-M_2045_1","ACCESS1-3_2046_1","GFDL-CM3_2047_1","GFDL-CM3_2048_1","GFDL-CM3_2049_1","NORESM1-M_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5105/(2^31-1),ModelProb,2),$C10112)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"HADGEM2-CC_2053_1","ACCESS1-0_2054_1","ACCESS1-0_2055_1","IPSL-CM5A-LR_2056_1","MIROC5_2057_1","ACCESS1-0_2058_1","GFDL-CM3_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","ACCESS1-0_2064_1","GFDL-CM3_2065_1","HADGEM2-CC_2066_1","ACCESS1-3_2067_1","NORESM1-M_2068_1","ACCESS1-3_2069_1","HADGEM2-CC_2070_1","ACCESS1-3_2071_1","IPSL-CM5A-LR_2072_1","MIROC5_2073_1","IPSL-CM5A-LR_2074_1","GFDL-CM3_2075_1","ACCESS1-3_2076_1","MIROC5_2077_1","ACCESS1-3_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","ACCESS1-3_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5105/(2^31-1),ModelProb,2),$C10112)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","IPSL-CM5A-LR_2086_1","MIROC5_2087_1","NORESM1-M_2088_1","GFDL-CM3_2089_1","NORESM1-M_2090_1","MIROC5_2091_1","HADGEM2-CC_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-0_2094_1","IPSL-CM5A-LR_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","HADGEM2-CC_2098_1","GFDL-CM3_2099_1"]
[null,null,"IPSL-CM5A-LR",4956,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5106/(2^31-1),ModelProb,2),$C10113)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-3_2021_1","ACCESS1-0_2022_1","ACCESS1-0_2023_1","IPSL-CM5A-LR_2024_1","GFDL-CM3_2025_1","MIROC5_2026_1","GFDL-CM3_2027_1","HADGEM2-CC_2028_1","ACCESS1-0_2029_1","MIROC5_2030_1","IPSL-CM5A-LR_2031_1","ACCESS1-3_2032_1","NORESM1-M_2033_1","GFDL-CM3_2034_1","GFDL-CM3_2035_1","IPSL-CM5A-LR_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","NORESM1-M_2041_1","HADGEM2-CC_2042_1","IPSL-CM5A-LR_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","MIROC5_2046_1","GFDL-CM3_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-3_2049_1","NORESM1-M_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5106/(2^31-1),ModelProb,2),$C10113)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","HADGEM2-CC_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","GFDL-CM3_2058_1","HADGEM2-CC_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","NORESM1-M_2062_1","ACCESS1-0_2063_1","ACCESS1-0_2064_1","GFDL-CM3_2065_1","HADGEM2-CC_2066_1","HADGEM2-CC_2067_1","MIROC5_2068_1","MIROC5_2069_1","IPSL-CM5A-LR_2070_1","HADGEM2-CC_2071_1","ACCESS1-3_2072_1","NORESM1-M_2073_1","GFDL-CM3_2074_1","NORESM1-M_2075_1","HADGEM2-CC_2076_1","ACCESS1-3_2077_1","IPSL-CM5A-LR_2078_1","ACCESS1-0_2079_1","ACCESS1-0_2080_1","GFDL-CM3_2081_1","NORESM1-M_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5106/(2^31-1),ModelProb,2),$C10113)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"IPSL-CM5A-LR_2085_1","GFDL-CM3_2086_1","GFDL-CM3_2087_1","HADGEM2-CC_2088_1","GFDL-CM3_2089_1","IPSL-CM5A-LR_2090_1","IPSL-CM5A-LR_2091_1","HADGEM2-CC_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","ACCESS1-3_2096_1","IPSL-CM5A-LR_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"MIROC5",4957,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5107/(2^31-1),ModelProb,2),$C10114)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","ACCESS1-3_2022_1","GFDL-CM3_2023_1","HADGEM2-CC_2024_1","HADGEM2-CC_2025_1","MIROC5_2026_1","ACCESS1-3_2027_1","GFDL-CM3_2028_1","HADGEM2-CC_2029_1","MIROC5_2030_1","HADGEM2-CC_2031_1","GFDL-CM3_2032_1","MIROC5_2033_1","IPSL-CM5A-LR_2034_1","IPSL-CM5A-LR_2035_1","NORESM1-M_2036_1","ACCESS1-3_2037_1","ACCESS1-0_2038_1","IPSL-CM5A-LR_2039_1","ACCESS1-3_2040_1","MIROC5_2041_1","ACCESS1-3_2042_1","NORESM1-M_2043_1","NORESM1-M_2044_1","GFDL-CM3_2045_1","GFDL-CM3_2046_1","ACCESS1-3_2047_1","IPSL-CM5A-LR_2048_1","MIROC5_2049_1","ACCESS1-3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5107/(2^31-1),ModelProb,2),$C10114)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","ACCESS1-0_2055_1","IPSL-CM5A-LR_2056_1","HADGEM2-CC_2057_1","NORESM1-M_2058_1","MIROC5_2059_1","MIROC5_2060_1","ACCESS1-3_2061_1","ACCESS1-3_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","MIROC5_2066_1","MIROC5_2067_1","IPSL-CM5A-LR_2068_1","GFDL-CM3_2069_1","MIROC5_2070_1","ACCESS1-3_2071_1","HADGEM2-CC_2072_1","IPSL-CM5A-LR_2073_1","NORESM1-M_2074_1","NORESM1-M_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","MIROC5_2078_1","MIROC5_2079_1","GFDL-CM3_2080_1","ACCESS1-0_2081_1","GFDL-CM3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5107/(2^31-1),ModelProb,2),$C10114)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-3_2085_1","ACCESS1-3_2086_1","ACCESS1-0_2087_1","MIROC5_2088_1","GFDL-CM3_2089_1","MIROC5_2090_1","NORESM1-M_2091_1","ACCESS1-0_2092_1","NORESM1-M_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-0_2095_1","HADGEM2-CC_2096_1","MIROC5_2097_1","HADGEM2-CC_2098_1","ACCESS1-3_2099_1"]
[null,null,"NORESM1-M",4958,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5108/(2^31-1),ModelProb,2),$C10115)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","ACCESS1-3_2024_1","ACCESS1-3_2025_1","GFDL-CM3_2026_1","ACCESS1-3_2027_1","GFDL-CM3_2028_1","IPSL-CM5A-LR_2029_1","IPSL-CM5A-LR_2030_1","HADGEM2-CC_2031_1","ACCESS1-0_2032_1","GFDL-CM3_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","GFDL-CM3_2036_1","GFDL-CM3_2037_1","MIROC5_2038_1","GFDL-CM3_2039_1","GFDL-CM3_2040_1","GFDL-CM3_2041_1","GFDL-CM3_2042_1","ACCESS1-3_2043_1","MIROC5_2044_1","GFDL-CM3_2045_1","NORESM1-M_2046_1","GFDL-CM3_2047_1","ACCESS1-0_2048_1","ACCESS1-0_2049_1","ACCESS1-3_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5108/(2^31-1),ModelProb,2),$C10115)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"HADGEM2-CC_2053_1","GFDL-CM3_2054_1","GFDL-CM3_2055_1","GFDL-CM3_2056_1","GFDL-CM3_2057_1","NORESM1-M_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","MIROC5_2061_1","ACCESS1-0_2062_1","IPSL-CM5A-LR_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","MIROC5_2066_1","GFDL-CM3_2067_1","MIROC5_2068_1","NORESM1-M_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","HADGEM2-CC_2072_1","ACCESS1-3_2073_1","HADGEM2-CC_2074_1","ACCESS1-0_2075_1","MIROC5_2076_1","ACCESS1-3_2077_1","NORESM1-M_2078_1","MIROC5_2079_1","MIROC5_2080_1","NORESM1-M_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5108/(2^31-1),ModelProb,2),$C10115)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"NORESM1-M_2085_1","MIROC5_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","NORESM1-M_2089_1","GFDL-CM3_2090_1","GFDL-CM3_2091_1","GFDL-CM3_2092_1","HADGEM2-CC_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","MIROC5_2096_1","ACCESS1-3_2097_1","MIROC5_2098_1","ACCESS1-3_2099_1"]
[null,null,"IPSL-CM5A-LR",4959,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5109/(2^31-1),ModelProb,2),$C10116)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"GFDL-CM3_2021_1","NORESM1-M_2022_1","IPSL-CM5A-LR_2023_1","ACCESS1-0_2024_1","HADGEM2-CC_2025_1","MIROC5_2026_1","ACCESS1-0_2027_1","ACCESS1-3_2028_1","NORESM1-M_2029_1","ACCESS1-0_2030_1","ACCESS1-3_2031_1","NORESM1-M_2032_1","MIROC5_2033_1","ACCESS1-3_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","NORESM1-M_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","ACCESS1-0_2041_1","NORESM1-M_2042_1","ACCESS1-0_2043_1","ACCESS1-0_2044_1","GFDL-CM3_2045_1","ACCESS1-0_2046_1","IPSL-CM5A-LR_2047_1","NORESM1-M_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5109/(2^31-1),ModelProb,2),$C10116)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-3_2053_1","NORESM1-M_2054_1","MIROC5_2055_1","HADGEM2-CC_2056_1","GFDL-CM3_2057_1","MIROC5_2058_1","HADGEM2-CC_2059_1","ACCESS1-0_2060_1","HADGEM2-CC_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","MIROC5_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","ACCESS1-3_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","HADGEM2-CC_2073_1","HADGEM2-CC_2074_1","ACCESS1-3_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","IPSL-CM5A-LR_2078_1","GFDL-CM3_2079_1","ACCESS1-0_2080_1","MIROC5_2081_1","HADGEM2-CC_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5109/(2^31-1),ModelProb,2),$C10116)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-3_2085_1","NORESM1-M_2086_1","IPSL-CM5A-LR_2087_1","IPSL-CM5A-LR_2088_1","GFDL-CM3_2089_1","HADGEM2-CC_2090_1","MIROC5_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","MIROC5_2094_1","GFDL-CM3_2095_1","IPSL-CM5A-LR_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"HADGEM2-CC",4960,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5110/(2^31-1),ModelProb,2),$C10117)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-3_2021_1","MIROC5_2022_1","IPSL-CM5A-LR_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","GFDL-CM3_2026_1","MIROC5_2027_1","ACCESS1-0_2028_1","GFDL-CM3_2029_1","ACCESS1-3_2030_1","IPSL-CM5A-LR_2031_1","HADGEM2-CC_2032_1","ACCESS1-0_2033_1","GFDL-CM3_2034_1","MIROC5_2035_1","NORESM1-M_2036_1","GFDL-CM3_2037_1","NORESM1-M_2038_1","IPSL-CM5A-LR_2039_1","MIROC5_2040_1","GFDL-CM3_2041_1","MIROC5_2042_1","MIROC5_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","GFDL-CM3_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","ACCESS1-0_2049_1","GFDL-CM3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5110/(2^31-1),ModelProb,2),$C10117)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-3_2053_1","HADGEM2-CC_2054_1","ACCESS1-3_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","HADGEM2-CC_2058_1","MIROC5_2059_1","GFDL-CM3_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","HADGEM2-CC_2063_1","HADGEM2-CC_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","ACCESS1-3_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","GFDL-CM3_2070_1","MIROC5_2071_1","NORESM1-M_2072_1","MIROC5_2073_1","HADGEM2-CC_2074_1","MIROC5_2075_1","NORESM1-M_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","NORESM1-M_2079_1","ACCESS1-3_2080_1","IPSL-CM5A-LR_2081_1","IPSL-CM5A-LR_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5110/(2^31-1),ModelProb,2),$C10117)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-0_2085_1","ACCESS1-3_2086_1","GFDL-CM3_2087_1","GFDL-CM3_2088_1","HADGEM2-CC_2089_1","NORESM1-M_2090_1","GFDL-CM3_2091_1","ACCESS1-3_2092_1","ACCESS1-3_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","MIROC5_2097_1","GFDL-CM3_2098_1","ACCESS1-3_2099_1"]
[null,null,"MIROC5",4961,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5111/(2^31-1),ModelProb,2),$C10118)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"IPSL-CM5A-LR_2021_1","MIROC5_2022_1","IPSL-CM5A-LR_2023_1","MIROC5_2024_1","GFDL-CM3_2025_1","GFDL-CM3_2026_1","ACCESS1-3_2027_1","NORESM1-M_2028_1","NORESM1-M_2029_1","MIROC5_2030_1","GFDL-CM3_2031_1","MIROC5_2032_1","GFDL-CM3_2033_1","GFDL-CM3_2034_1","HADGEM2-CC_2035_1","HADGEM2-CC_2036_1","ACCESS1-3_2037_1","MIROC5_2038_1","ACCESS1-0_2039_1","ACCESS1-0_2040_1","GFDL-CM3_2041_1","MIROC5_2042_1","HADGEM2-CC_2043_1","HADGEM2-CC_2044_1","ACCESS1-0_2045_1","GFDL-CM3_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","ACCESS1-0_2049_1","MIROC5_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5111/(2^31-1),ModelProb,2),$C10118)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"IPSL-CM5A-LR_2053_1","IPSL-CM5A-LR_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","MIROC5_2058_1","HADGEM2-CC_2059_1","NORESM1-M_2060_1","ACCESS1-0_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","GFDL-CM3_2064_1","ACCESS1-3_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","IPSL-CM5A-LR_2068_1","ACCESS1-3_2069_1","IPSL-CM5A-LR_2070_1","GFDL-CM3_2071_1","ACCESS1-0_2072_1","ACCESS1-3_2073_1","NORESM1-M_2074_1","GFDL-CM3_2075_1","GFDL-CM3_2076_1","MIROC5_2077_1","IPSL-CM5A-LR_2078_1","HADGEM2-CC_2079_1","ACCESS1-3_2080_1","IPSL-CM5A-LR_2081_1","GFDL-CM3_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5111/(2^31-1),ModelProb,2),$C10118)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"NORESM1-M_2085_1","NORESM1-M_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","NORESM1-M_2089_1","NORESM1-M_2090_1","ACCESS1-0_2091_1","ACCESS1-0_2092_1","ACCESS1-0_2093_1","MIROC5_2094_1","GFDL-CM3_2095_1","NORESM1-M_2096_1","ACCESS1-3_2097_1","GFDL-CM3_2098_1","ACCESS1-0_2099_1"]
[null,null,"NORESM1-M",4962,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5112/(2^31-1),ModelProb,2),$C10119)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"MIROC5_2021_1","ACCESS1-3_2022_1","MIROC5_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-0_2027_1","ACCESS1-3_2028_1","MIROC5_2029_1","GFDL-CM3_2030_1","ACCESS1-0_2031_1","ACCESS1-3_2032_1","MIROC5_2033_1","GFDL-CM3_2034_1","IPSL-CM5A-LR_2035_1","MIROC5_2036_1","MIROC5_2037_1","ACCESS1-0_2038_1","ACCESS1-0_2039_1","MIROC5_2040_1","IPSL-CM5A-LR_2041_1","IPSL-CM5A-LR_2042_1","MIROC5_2043_1","ACCESS1-0_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","ACCESS1-3_2047_1","ACCESS1-3_2048_1","MIROC5_2049_1","IPSL-CM5A-LR_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5112/(2^31-1),ModelProb,2),$C10119)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","HADGEM2-CC_2057_1","IPSL-CM5A-LR_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","ACCESS1-3_2061_1","ACCESS1-0_2062_1","IPSL-CM5A-LR_2063_1","GFDL-CM3_2064_1","GFDL-CM3_2065_1","GFDL-CM3_2066_1","MIROC5_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","ACCESS1-0_2071_1","HADGEM2-CC_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","GFDL-CM3_2076_1","HADGEM2-CC_2077_1","IPSL-CM5A-LR_2078_1","GFDL-CM3_2079_1","HADGEM2-CC_2080_1","HADGEM2-CC_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5112/(2^31-1),ModelProb,2),$C10119)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","MIROC5_2087_1","ACCESS1-3_2088_1","GFDL-CM3_2089_1","MIROC5_2090_1","IPSL-CM5A-LR_2091_1","HADGEM2-CC_2092_1","NORESM1-M_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","GFDL-CM3_2097_1","MIROC5_2098_1","ACCESS1-3_2099_1"]
[null,null,"MIROC5",4963,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5113/(2^31-1),ModelProb,2),$C10120)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-0_2021_1","MIROC5_2022_1","MIROC5_2023_1","MIROC5_2024_1","GFDL-CM3_2025_1","HADGEM2-CC_2026_1","IPSL-CM5A-LR_2027_1","MIROC5_2028_1","ACCESS1-3_2029_1","MIROC5_2030_1","HADGEM2-CC_2031_1","MIROC5_2032_1","GFDL-CM3_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","HADGEM2-CC_2036_1","ACCESS1-3_2037_1","MIROC5_2038_1","HADGEM2-CC_2039_1","NORESM1-M_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","NORESM1-M_2043_1","MIROC5_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","IPSL-CM5A-LR_2047_1","MIROC5_2048_1","NORESM1-M_2049_1","HADGEM2-CC_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5113/(2^31-1),ModelProb,2),$C10120)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"GFDL-CM3_2053_1","MIROC5_2054_1","NORESM1-M_2055_1","IPSL-CM5A-LR_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","MIROC5_2059_1","ACCESS1-0_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","IPSL-CM5A-LR_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","NORESM1-M_2066_1","GFDL-CM3_2067_1","HADGEM2-CC_2068_1","IPSL-CM5A-LR_2069_1","MIROC5_2070_1","HADGEM2-CC_2071_1","ACCESS1-0_2072_1","IPSL-CM5A-LR_2073_1","HADGEM2-CC_2074_1","ACCESS1-0_2075_1","MIROC5_2076_1","NORESM1-M_2077_1","MIROC5_2078_1","MIROC5_2079_1","IPSL-CM5A-LR_2080_1","IPSL-CM5A-LR_2081_1","ACCESS1-3_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5113/(2^31-1),ModelProb,2),$C10120)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"ACCESS1-0_2085_1","GFDL-CM3_2086_1","NORESM1-M_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","MIROC5_2090_1","ACCESS1-0_2091_1","ACCESS1-3_2092_1","GFDL-CM3_2093_1","NORESM1-M_2094_1","ACCESS1-0_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","ACCESS1-0_2098_1","NORESM1-M_2099_1"]
[null,null,"MIROC5",4964,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5114/(2^31-1),ModelProb,2),$C10121)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"MIROC5_2021_1","GFDL-CM3_2022_1","HADGEM2-CC_2023_1","NORESM1-M_2024_1","HADGEM2-CC_2025_1","ACCESS1-3_2026_1","NORESM1-M_2027_1","GFDL-CM3_2028_1","ACCESS1-0_2029_1","HADGEM2-CC_2030_1","MIROC5_2031_1","MIROC5_2032_1","GFDL-CM3_2033_1","ACCESS1-3_2034_1","ACCESS1-0_2035_1","IPSL-CM5A-LR_2036_1","MIROC5_2037_1","NORESM1-M_2038_1","ACCESS1-3_2039_1","HADGEM2-CC_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","GFDL-CM3_2043_1","GFDL-CM3_2044_1","NORESM1-M_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-0_2047_1","ACCESS1-0_2048_1","IPSL-CM5A-LR_2049_1","HADGEM2-CC_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5114/(2^31-1),ModelProb,2),$C10121)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","NORESM1-M_2057_1","ACCESS1-3_2058_1","HADGEM2-CC_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","ACCESS1-0_2062_1","IPSL-CM5A-LR_2063_1","ACCESS1-3_2064_1","MIROC5_2065_1","ACCESS1-0_2066_1","NORESM1-M_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","GFDL-CM3_2070_1","HADGEM2-CC_2071_1","HADGEM2-CC_2072_1","NORESM1-M_2073_1","GFDL-CM3_2074_1","IPSL-CM5A-LR_2075_1","MIROC5_2076_1","NORESM1-M_2077_1","ACCESS1-0_2078_1","MIROC5_2079_1","NORESM1-M_2080_1","GFDL-CM3_2081_1","GFDL-CM3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5114/(2^31-1),ModelProb,2),$C10121)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"GFDL-CM3_2085_1","ACCESS1-3_2086_1","ACCESS1-3_2087_1","ACCESS1-0_2088_1","ACCESS1-3_2089_1","ACCESS1-3_2090_1","ACCESS1-0_2091_1","GFDL-CM3_2092_1","NORESM1-M_2093_1","MIROC5_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-0_2096_1","MIROC5_2097_1","MIROC5_2098_1","MIROC5_2099_1"]
[null,null,"MIROC5",4965,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5115/(2^31-1),ModelProb,2),$C10122)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","GFDL-CM3_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","ACCESS1-3_2025_1","MIROC5_2026_1","ACCESS1-3_2027_1","GFDL-CM3_2028_1","HADGEM2-CC_2029_1","GFDL-CM3_2030_1","HADGEM2-CC_2031_1","ACCESS1-3_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","ACCESS1-3_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","IPSL-CM5A-LR_2039_1","HADGEM2-CC_2040_1","GFDL-CM3_2041_1","NORESM1-M_2042_1","IPSL-CM5A-LR_2043_1","NORESM1-M_2044_1","ACCESS1-0_2045_1","ACCESS1-0_2046_1","ACCESS1-3_2047_1","ACCESS1-0_2048_1","ACCESS1-3_2049_1","NORESM1-M_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5115/(2^31-1),ModelProb,2),$C10122)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"GFDL-CM3_2053_1","MIROC5_2054_1","GFDL-CM3_2055_1","GFDL-CM3_2056_1","HADGEM2-CC_2057_1","NORESM1-M_2058_1","MIROC5_2059_1","GFDL-CM3_2060_1","ACCESS1-0_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","ACCESS1-3_2066_1","HADGEM2-CC_2067_1","ACCESS1-0_2068_1","ACCESS1-3_2069_1","HADGEM2-CC_2070_1","GFDL-CM3_2071_1","NORESM1-M_2072_1","ACCESS1-0_2073_1","NORESM1-M_2074_1","ACCESS1-0_2075_1","GFDL-CM3_2076_1","ACCESS1-0_2077_1","MIROC5_2078_1","MIROC5_2079_1","ACCESS1-0_2080_1","MIROC5_2081_1","GFDL-CM3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5115/(2^31-1),ModelProb,2),$C10122)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"GFDL-CM3_2085_1","ACCESS1-0_2086_1","NORESM1-M_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","GFDL-CM3_2092_1","HADGEM2-CC_2093_1","GFDL-CM3_2094_1","GFDL-CM3_2095_1","ACCESS1-0_2096_1","ACCESS1-3_2097_1","ACCESS1-0_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",4966,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5116/(2^31-1),ModelProb,2),$C10123)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"GFDL-CM3_2021_1","IPSL-CM5A-LR_2022_1","HADGEM2-CC_2023_1","ACCESS1-0_2024_1","ACCESS1-0_2025_1","HADGEM2-CC_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","MIROC5_2029_1","ACCESS1-3_2030_1","HADGEM2-CC_2031_1","IPSL-CM5A-LR_2032_1","MIROC5_2033_1","GFDL-CM3_2034_1","ACCESS1-0_2035_1","ACCESS1-0_2036_1","IPSL-CM5A-LR_2037_1","IPSL-CM5A-LR_2038_1","ACCESS1-0_2039_1","NORESM1-M_2040_1","ACCESS1-3_2041_1","NORESM1-M_2042_1","NORESM1-M_2043_1","NORESM1-M_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","ACCESS1-3_2047_1","NORESM1-M_2048_1","MIROC5_2049_1","NORESM1-M_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5116/(2^31-1),ModelProb,2),$C10123)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-3_2053_1","ACCESS1-3_2054_1","NORESM1-M_2055_1","IPSL-CM5A-LR_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","ACCESS1-0_2059_1","NORESM1-M_2060_1","ACCESS1-0_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","ACCESS1-0_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","GFDL-CM3_2069_1","IPSL-CM5A-LR_2070_1","NORESM1-M_2071_1","HADGEM2-CC_2072_1","NORESM1-M_2073_1","GFDL-CM3_2074_1","ACCESS1-0_2075_1","ACCESS1-3_2076_1","MIROC5_2077_1","MIROC5_2078_1","IPSL-CM5A-LR_2079_1","GFDL-CM3_2080_1","MIROC5_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5116/(2^31-1),ModelProb,2),$C10123)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"MIROC5_2085_1","ACCESS1-0_2086_1","ACCESS1-0_2087_1","HADGEM2-CC_2088_1","NORESM1-M_2089_1","MIROC5_2090_1","ACCESS1-0_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","ACCESS1-0_2096_1","GFDL-CM3_2097_1","ACCESS1-0_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",4967,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5117/(2^31-1),ModelProb,2),$C10124)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"NORESM1-M_2021_1","HADGEM2-CC_2022_1","MIROC5_2023_1","ACCESS1-3_2024_1","HADGEM2-CC_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-0_2027_1","MIROC5_2028_1","ACCESS1-0_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-0_2033_1","NORESM1-M_2034_1","NORESM1-M_2035_1","ACCESS1-3_2036_1","MIROC5_2037_1","MIROC5_2038_1","ACCESS1-3_2039_1","NORESM1-M_2040_1","NORESM1-M_2041_1","GFDL-CM3_2042_1","ACCESS1-3_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","NORESM1-M_2046_1","IPSL-CM5A-LR_2047_1","IPSL-CM5A-LR_2048_1","HADGEM2-CC_2049_1","ACCESS1-3_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5117/(2^31-1),ModelProb,2),$C10124)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","ACCESS1-3_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","GFDL-CM3_2059_1","IPSL-CM5A-LR_2060_1","MIROC5_2061_1","GFDL-CM3_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","ACCESS1-3_2065_1","MIROC5_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","ACCESS1-0_2069_1","ACCESS1-3_2070_1","IPSL-CM5A-LR_2071_1","ACCESS1-0_2072_1","ACCESS1-3_2073_1","ACCESS1-0_2074_1","ACCESS1-3_2075_1","MIROC5_2076_1","MIROC5_2077_1","HADGEM2-CC_2078_1","GFDL-CM3_2079_1","HADGEM2-CC_2080_1","MIROC5_2081_1","NORESM1-M_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5117/(2^31-1),ModelProb,2),$C10124)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"IPSL-CM5A-LR_2085_1","HADGEM2-CC_2086_1","NORESM1-M_2087_1","ACCESS1-3_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-0_2090_1","HADGEM2-CC_2091_1","NORESM1-M_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-3_2094_1","HADGEM2-CC_2095_1","IPSL-CM5A-LR_2096_1","ACCESS1-0_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-0_2099_1"]
[null,null,"IPSL-CM5A-LR",4968,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5118/(2^31-1),ModelProb,2),$C10125)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"ACCESS1-0_2021_1","MIROC5_2022_1","ACCESS1-0_2023_1","GFDL-CM3_2024_1","ACCESS1-0_2025_1","HADGEM2-CC_2026_1","ACCESS1-3_2027_1","GFDL-CM3_2028_1","IPSL-CM5A-LR_2029_1","HADGEM2-CC_2030_1","MIROC5_2031_1","ACCESS1-0_2032_1","IPSL-CM5A-LR_2033_1","ACCESS1-0_2034_1","NORESM1-M_2035_1","NORESM1-M_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","IPSL-CM5A-LR_2039_1","ACCESS1-3_2040_1","ACCESS1-3_2041_1","ACCESS1-0_2042_1","MIROC5_2043_1","MIROC5_2044_1","ACCESS1-0_2045_1","ACCESS1-0_2046_1","GFDL-CM3_2047_1","ACCESS1-0_2048_1","HADGEM2-CC_2049_1","HADGEM2-CC_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5118/(2^31-1),ModelProb,2),$C10125)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"IPSL-CM5A-LR_2053_1","ACCESS1-3_2054_1","ACCESS1-3_2055_1","ACCESS1-0_2056_1","NORESM1-M_2057_1","ACCESS1-3_2058_1","IPSL-CM5A-LR_2059_1","MIROC5_2060_1","IPSL-CM5A-LR_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","IPSL-CM5A-LR_2064_1","HADGEM2-CC_2065_1","NORESM1-M_2066_1","IPSL-CM5A-LR_2067_1","MIROC5_2068_1","ACCESS1-0_2069_1","MIROC5_2070_1","MIROC5_2071_1","ACCESS1-0_2072_1","ACCESS1-0_2073_1","ACCESS1-3_2074_1","IPSL-CM5A-LR_2075_1","MIROC5_2076_1","GFDL-CM3_2077_1","MIROC5_2078_1","MIROC5_2079_1","GFDL-CM3_2080_1","GFDL-CM3_2081_1","ACCESS1-3_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5118/(2^31-1),ModelProb,2),$C10125)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","ACCESS1-0_2086_1","ACCESS1-3_2087_1","ACCESS1-3_2088_1","MIROC5_2089_1","GFDL-CM3_2090_1","ACCESS1-0_2091_1","GFDL-CM3_2092_1","NORESM1-M_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","ACCESS1-0_2096_1","NORESM1-M_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"ACCESS1-3",4969,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5119/(2^31-1),ModelProb,2),$C10126)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"GFDL-CM3_2021_1","MIROC5_2022_1","MIROC5_2023_1","NORESM1-M_2024_1","MIROC5_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","MIROC5_2028_1","HADGEM2-CC_2029_1","GFDL-CM3_2030_1","HADGEM2-CC_2031_1","ACCESS1-3_2032_1","NORESM1-M_2033_1","NORESM1-M_2034_1","GFDL-CM3_2035_1","HADGEM2-CC_2036_1","HADGEM2-CC_2037_1","HADGEM2-CC_2038_1","GFDL-CM3_2039_1","IPSL-CM5A-LR_2040_1","ACCESS1-0_2041_1","GFDL-CM3_2042_1","NORESM1-M_2043_1","ACCESS1-0_2044_1","IPSL-CM5A-LR_2045_1","GFDL-CM3_2046_1","NORESM1-M_2047_1","NORESM1-M_2048_1","GFDL-CM3_2049_1","ACCESS1-0_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5119/(2^31-1),ModelProb,2),$C10126)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-0_2053_1","NORESM1-M_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","ACCESS1-3_2058_1","MIROC5_2059_1","NORESM1-M_2060_1","MIROC5_2061_1","MIROC5_2062_1","ACCESS1-3_2063_1","NORESM1-M_2064_1","HADGEM2-CC_2065_1","GFDL-CM3_2066_1","ACCESS1-0_2067_1","HADGEM2-CC_2068_1","ACCESS1-0_2069_1","ACCESS1-3_2070_1","GFDL-CM3_2071_1","IPSL-CM5A-LR_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","ACCESS1-3_2075_1","ACCESS1-3_2076_1","NORESM1-M_2077_1","MIROC5_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-0_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5119/(2^31-1),ModelProb,2),$C10126)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"MIROC5_2085_1","NORESM1-M_2086_1","ACCESS1-0_2087_1","HADGEM2-CC_2088_1","ACCESS1-0_2089_1","ACCESS1-3_2090_1","ACCESS1-0_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","GFDL-CM3_2096_1","IPSL-CM5A-LR_2097_1","NORESM1-M_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",4970,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5120/(2^31-1),ModelProb,2),$C10127)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-0_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","MIROC5_2024_1","MIROC5_2025_1","ACCESS1-0_2026_1","IPSL-CM5A-LR_2027_1","NORESM1-M_2028_1","ACCESS1-3_2029_1","ACCESS1-0_2030_1","ACCESS1-0_2031_1","GFDL-CM3_2032_1","GFDL-CM3_2033_1","ACCESS1-0_2034_1","NORESM1-M_2035_1","MIROC5_2036_1","MIROC5_2037_1","ACCESS1-3_2038_1","ACCESS1-3_2039_1","ACCESS1-3_2040_1","IPSL-CM5A-LR_2041_1","MIROC5_2042_1","HADGEM2-CC_2043_1","NORESM1-M_2044_1","MIROC5_2045_1","IPSL-CM5A-LR_2046_1","GFDL-CM3_2047_1","NORESM1-M_2048_1","IPSL-CM5A-LR_2049_1","HADGEM2-CC_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5120/(2^31-1),ModelProb,2),$C10127)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","HADGEM2-CC_2056_1","GFDL-CM3_2057_1","ACCESS1-3_2058_1","ACCESS1-0_2059_1","GFDL-CM3_2060_1","ACCESS1-0_2061_1","HADGEM2-CC_2062_1","NORESM1-M_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","HADGEM2-CC_2066_1","MIROC5_2067_1","IPSL-CM5A-LR_2068_1","NORESM1-M_2069_1","IPSL-CM5A-LR_2070_1","IPSL-CM5A-LR_2071_1","ACCESS1-3_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","MIROC5_2075_1","ACCESS1-0_2076_1","HADGEM2-CC_2077_1","HADGEM2-CC_2078_1","MIROC5_2079_1","MIROC5_2080_1","IPSL-CM5A-LR_2081_1","ACCESS1-3_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5120/(2^31-1),ModelProb,2),$C10127)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2084_1"},"NORESM1-M_2085_1","NORESM1-M_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","ACCESS1-3_2089_1","GFDL-CM3_2090_1","ACCESS1-3_2091_1","HADGEM2-CC_2092_1","MIROC5_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","IPSL-CM5A-LR_2096_1","NORESM1-M_2097_1","ACCESS1-0_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-0",4971,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5121/(2^31-1),ModelProb,2),$C10128)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"NORESM1-M_2021_1","HADGEM2-CC_2022_1","ACCESS1-0_2023_1","ACCESS1-0_2024_1","IPSL-CM5A-LR_2025_1","NORESM1-M_2026_1","MIROC5_2027_1","MIROC5_2028_1","IPSL-CM5A-LR_2029_1","GFDL-CM3_2030_1","GFDL-CM3_2031_1","ACCESS1-0_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","ACCESS1-3_2036_1","HADGEM2-CC_2037_1","NORESM1-M_2038_1","NORESM1-M_2039_1","ACCESS1-0_2040_1","GFDL-CM3_2041_1","MIROC5_2042_1","NORESM1-M_2043_1","ACCESS1-3_2044_1","ACCESS1-3_2045_1","IPSL-CM5A-LR_2046_1","IPSL-CM5A-LR_2047_1","MIROC5_2048_1","ACCESS1-3_2049_1","HADGEM2-CC_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5121/(2^31-1),ModelProb,2),$C10128)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"NORESM1-M_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-0_2055_1","ACCESS1-3_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-3_2058_1","ACCESS1-0_2059_1","ACCESS1-3_2060_1","IPSL-CM5A-LR_2061_1","NORESM1-M_2062_1","MIROC5_2063_1","IPSL-CM5A-LR_2064_1","IPSL-CM5A-LR_2065_1","NORESM1-M_2066_1","IPSL-CM5A-LR_2067_1","ACCESS1-0_2068_1","ACCESS1-0_2069_1","NORESM1-M_2070_1","HADGEM2-CC_2071_1","NORESM1-M_2072_1","ACCESS1-0_2073_1","HADGEM2-CC_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-0_2076_1","ACCESS1-3_2077_1","IPSL-CM5A-LR_2078_1","NORESM1-M_2079_1","IPSL-CM5A-LR_2080_1","ACCESS1-3_2081_1","ACCESS1-3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5121/(2^31-1),ModelProb,2),$C10128)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"ACCESS1-3_2085_1","MIROC5_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-0_2088_1","ACCESS1-0_2089_1","MIROC5_2090_1","IPSL-CM5A-LR_2091_1","ACCESS1-0_2092_1","MIROC5_2093_1","MIROC5_2094_1","ACCESS1-3_2095_1","IPSL-CM5A-LR_2096_1","NORESM1-M_2097_1","MIROC5_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"MIROC5",4972,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5122/(2^31-1),ModelProb,2),$C10129)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-0_2021_1","HADGEM2-CC_2022_1","ACCESS1-0_2023_1","MIROC5_2024_1","NORESM1-M_2025_1","MIROC5_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-0_2028_1","ACCESS1-0_2029_1","NORESM1-M_2030_1","GFDL-CM3_2031_1","ACCESS1-3_2032_1","ACCESS1-0_2033_1","IPSL-CM5A-LR_2034_1","MIROC5_2035_1","NORESM1-M_2036_1","ACCESS1-3_2037_1","NORESM1-M_2038_1","GFDL-CM3_2039_1","ACCESS1-3_2040_1","NORESM1-M_2041_1","GFDL-CM3_2042_1","HADGEM2-CC_2043_1","IPSL-CM5A-LR_2044_1","IPSL-CM5A-LR_2045_1","ACCESS1-3_2046_1","ACCESS1-0_2047_1","ACCESS1-3_2048_1","MIROC5_2049_1","ACCESS1-0_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5122/(2^31-1),ModelProb,2),$C10129)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","GFDL-CM3_2057_1","GFDL-CM3_2058_1","GFDL-CM3_2059_1","ACCESS1-3_2060_1","HADGEM2-CC_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","MIROC5_2064_1","IPSL-CM5A-LR_2065_1","NORESM1-M_2066_1","NORESM1-M_2067_1","ACCESS1-0_2068_1","MIROC5_2069_1","NORESM1-M_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","NORESM1-M_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","NORESM1-M_2076_1","NORESM1-M_2077_1","ACCESS1-3_2078_1","HADGEM2-CC_2079_1","NORESM1-M_2080_1","ACCESS1-0_2081_1","IPSL-CM5A-LR_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5122/(2^31-1),ModelProb,2),$C10129)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-0_2085_1","GFDL-CM3_2086_1","ACCESS1-0_2087_1","HADGEM2-CC_2088_1","HADGEM2-CC_2089_1","ACCESS1-0_2090_1","ACCESS1-0_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","NORESM1-M_2094_1","ACCESS1-3_2095_1","HADGEM2-CC_2096_1","GFDL-CM3_2097_1","ACCESS1-0_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",4973,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5123/(2^31-1),ModelProb,2),$C10130)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"IPSL-CM5A-LR_2021_1","ACCESS1-3_2022_1","HADGEM2-CC_2023_1","IPSL-CM5A-LR_2024_1","GFDL-CM3_2025_1","ACCESS1-3_2026_1","ACCESS1-3_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","HADGEM2-CC_2030_1","MIROC5_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","NORESM1-M_2034_1","ACCESS1-3_2035_1","ACCESS1-3_2036_1","NORESM1-M_2037_1","NORESM1-M_2038_1","MIROC5_2039_1","ACCESS1-0_2040_1","NORESM1-M_2041_1","IPSL-CM5A-LR_2042_1","NORESM1-M_2043_1","GFDL-CM3_2044_1","GFDL-CM3_2045_1","ACCESS1-0_2046_1","MIROC5_2047_1","GFDL-CM3_2048_1","MIROC5_2049_1","ACCESS1-0_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5123/(2^31-1),ModelProb,2),$C10130)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"GFDL-CM3_2053_1","GFDL-CM3_2054_1","ACCESS1-3_2055_1","ACCESS1-0_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-0_2058_1","HADGEM2-CC_2059_1","NORESM1-M_2060_1","ACCESS1-3_2061_1","GFDL-CM3_2062_1","IPSL-CM5A-LR_2063_1","ACCESS1-0_2064_1","HADGEM2-CC_2065_1","ACCESS1-0_2066_1","NORESM1-M_2067_1","ACCESS1-3_2068_1","MIROC5_2069_1","GFDL-CM3_2070_1","ACCESS1-3_2071_1","NORESM1-M_2072_1","NORESM1-M_2073_1","HADGEM2-CC_2074_1","GFDL-CM3_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","GFDL-CM3_2079_1","GFDL-CM3_2080_1","HADGEM2-CC_2081_1","IPSL-CM5A-LR_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5123/(2^31-1),ModelProb,2),$C10130)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"NORESM1-M_2085_1","ACCESS1-0_2086_1","NORESM1-M_2087_1","ACCESS1-0_2088_1","NORESM1-M_2089_1","MIROC5_2090_1","MIROC5_2091_1","ACCESS1-0_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","GFDL-CM3_2098_1","ACCESS1-3_2099_1"]
[null,null,"MIROC5",4974,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5124/(2^31-1),ModelProb,2),$C10131)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"MIROC5_2021_1","NORESM1-M_2022_1","MIROC5_2023_1","ACCESS1-0_2024_1","ACCESS1-0_2025_1","IPSL-CM5A-LR_2026_1","HADGEM2-CC_2027_1","NORESM1-M_2028_1","ACCESS1-3_2029_1","HADGEM2-CC_2030_1","NORESM1-M_2031_1","GFDL-CM3_2032_1","GFDL-CM3_2033_1","ACCESS1-3_2034_1","MIROC5_2035_1","IPSL-CM5A-LR_2036_1","MIROC5_2037_1","NORESM1-M_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","MIROC5_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","ACCESS1-0_2046_1","NORESM1-M_2047_1","GFDL-CM3_2048_1","ACCESS1-3_2049_1","IPSL-CM5A-LR_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5124/(2^31-1),ModelProb,2),$C10131)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"GFDL-CM3_2053_1","NORESM1-M_2054_1","ACCESS1-0_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","HADGEM2-CC_2058_1","ACCESS1-0_2059_1","HADGEM2-CC_2060_1","ACCESS1-0_2061_1","ACCESS1-0_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","ACCESS1-3_2065_1","ACCESS1-3_2066_1","HADGEM2-CC_2067_1","MIROC5_2068_1","ACCESS1-3_2069_1","IPSL-CM5A-LR_2070_1","IPSL-CM5A-LR_2071_1","NORESM1-M_2072_1","GFDL-CM3_2073_1","ACCESS1-3_2074_1","ACCESS1-0_2075_1","NORESM1-M_2076_1","MIROC5_2077_1","IPSL-CM5A-LR_2078_1","NORESM1-M_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5124/(2^31-1),ModelProb,2),$C10131)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"MIROC5_2085_1","NORESM1-M_2086_1","IPSL-CM5A-LR_2087_1","ACCESS1-0_2088_1","GFDL-CM3_2089_1","IPSL-CM5A-LR_2090_1","IPSL-CM5A-LR_2091_1","IPSL-CM5A-LR_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","NORESM1-M_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",4975,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5125/(2^31-1),ModelProb,2),$C10132)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"MIROC5_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","MIROC5_2024_1","HADGEM2-CC_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","MIROC5_2028_1","IPSL-CM5A-LR_2029_1","HADGEM2-CC_2030_1","NORESM1-M_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","HADGEM2-CC_2034_1","MIROC5_2035_1","GFDL-CM3_2036_1","ACCESS1-3_2037_1","ACCESS1-0_2038_1","IPSL-CM5A-LR_2039_1","ACCESS1-0_2040_1","NORESM1-M_2041_1","MIROC5_2042_1","ACCESS1-3_2043_1","IPSL-CM5A-LR_2044_1","HADGEM2-CC_2045_1","MIROC5_2046_1","MIROC5_2047_1","ACCESS1-3_2048_1","GFDL-CM3_2049_1","GFDL-CM3_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5125/(2^31-1),ModelProb,2),$C10132)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"ACCESS1-0_2053_1","HADGEM2-CC_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","HADGEM2-CC_2057_1","GFDL-CM3_2058_1","ACCESS1-3_2059_1","IPSL-CM5A-LR_2060_1","MIROC5_2061_1","MIROC5_2062_1","IPSL-CM5A-LR_2063_1","IPSL-CM5A-LR_2064_1","NORESM1-M_2065_1","IPSL-CM5A-LR_2066_1","MIROC5_2067_1","MIROC5_2068_1","MIROC5_2069_1","MIROC5_2070_1","MIROC5_2071_1","GFDL-CM3_2072_1","MIROC5_2073_1","ACCESS1-3_2074_1","GFDL-CM3_2075_1","IPSL-CM5A-LR_2076_1","MIROC5_2077_1","ACCESS1-3_2078_1","NORESM1-M_2079_1","HADGEM2-CC_2080_1","GFDL-CM3_2081_1","NORESM1-M_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5125/(2^31-1),ModelProb,2),$C10132)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"MIROC5_2085_1","MIROC5_2086_1","NORESM1-M_2087_1","ACCESS1-0_2088_1","NORESM1-M_2089_1","ACCESS1-3_2090_1","ACCESS1-0_2091_1","ACCESS1-0_2092_1","NORESM1-M_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","MIROC5_2096_1","HADGEM2-CC_2097_1","ACCESS1-3_2098_1","NORESM1-M_2099_1"]
[null,null,"MIROC5",4976,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5126/(2^31-1),ModelProb,2),$C10133)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-0_2021_1","IPSL-CM5A-LR_2022_1","IPSL-CM5A-LR_2023_1","GFDL-CM3_2024_1","NORESM1-M_2025_1","NORESM1-M_2026_1","ACCESS1-0_2027_1","IPSL-CM5A-LR_2028_1","IPSL-CM5A-LR_2029_1","IPSL-CM5A-LR_2030_1","IPSL-CM5A-LR_2031_1","HADGEM2-CC_2032_1","GFDL-CM3_2033_1","ACCESS1-0_2034_1","ACCESS1-3_2035_1","HADGEM2-CC_2036_1","ACCESS1-0_2037_1","IPSL-CM5A-LR_2038_1","GFDL-CM3_2039_1","NORESM1-M_2040_1","NORESM1-M_2041_1","ACCESS1-3_2042_1","NORESM1-M_2043_1","ACCESS1-3_2044_1","HADGEM2-CC_2045_1","HADGEM2-CC_2046_1","ACCESS1-3_2047_1","GFDL-CM3_2048_1","IPSL-CM5A-LR_2049_1","NORESM1-M_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5126/(2^31-1),ModelProb,2),$C10133)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"HADGEM2-CC_2053_1","GFDL-CM3_2054_1","GFDL-CM3_2055_1","HADGEM2-CC_2056_1","ACCESS1-3_2057_1","IPSL-CM5A-LR_2058_1","MIROC5_2059_1","HADGEM2-CC_2060_1","GFDL-CM3_2061_1","GFDL-CM3_2062_1","MIROC5_2063_1","IPSL-CM5A-LR_2064_1","NORESM1-M_2065_1","ACCESS1-0_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","ACCESS1-0_2069_1","IPSL-CM5A-LR_2070_1","HADGEM2-CC_2071_1","IPSL-CM5A-LR_2072_1","ACCESS1-3_2073_1","GFDL-CM3_2074_1","HADGEM2-CC_2075_1","MIROC5_2076_1","GFDL-CM3_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","GFDL-CM3_2080_1","NORESM1-M_2081_1","GFDL-CM3_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5126/(2^31-1),ModelProb,2),$C10133)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"IPSL-CM5A-LR_2085_1","NORESM1-M_2086_1","MIROC5_2087_1","MIROC5_2088_1","ACCESS1-0_2089_1","NORESM1-M_2090_1","MIROC5_2091_1","NORESM1-M_2092_1","IPSL-CM5A-LR_2093_1","ACCESS1-0_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-0_2096_1","MIROC5_2097_1","ACCESS1-3_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"ACCESS1-0",4977,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5127/(2^31-1),ModelProb,2),$C10134)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"HADGEM2-CC_2021_1","IPSL-CM5A-LR_2022_1","ACCESS1-0_2023_1","ACCESS1-3_2024_1","ACCESS1-0_2025_1","MIROC5_2026_1","NORESM1-M_2027_1","ACCESS1-0_2028_1","MIROC5_2029_1","ACCESS1-3_2030_1","ACCESS1-0_2031_1","IPSL-CM5A-LR_2032_1","GFDL-CM3_2033_1","NORESM1-M_2034_1","ACCESS1-3_2035_1","ACCESS1-3_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","NORESM1-M_2041_1","ACCESS1-0_2042_1","ACCESS1-0_2043_1","ACCESS1-0_2044_1","ACCESS1-0_2045_1","IPSL-CM5A-LR_2046_1","NORESM1-M_2047_1","GFDL-CM3_2048_1","ACCESS1-0_2049_1","MIROC5_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5127/(2^31-1),ModelProb,2),$C10134)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","MIROC5_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","MIROC5_2058_1","HADGEM2-CC_2059_1","MIROC5_2060_1","ACCESS1-0_2061_1","MIROC5_2062_1","NORESM1-M_2063_1","HADGEM2-CC_2064_1","GFDL-CM3_2065_1","HADGEM2-CC_2066_1","ACCESS1-0_2067_1","ACCESS1-3_2068_1","MIROC5_2069_1","HADGEM2-CC_2070_1","MIROC5_2071_1","ACCESS1-3_2072_1","GFDL-CM3_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-0_2075_1","ACCESS1-0_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","MIROC5_2079_1","GFDL-CM3_2080_1","GFDL-CM3_2081_1","GFDL-CM3_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5127/(2^31-1),ModelProb,2),$C10134)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-0_2085_1","ACCESS1-3_2086_1","IPSL-CM5A-LR_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","GFDL-CM3_2090_1","MIROC5_2091_1","IPSL-CM5A-LR_2092_1","ACCESS1-0_2093_1","NORESM1-M_2094_1","ACCESS1-3_2095_1","ACCESS1-3_2096_1","ACCESS1-3_2097_1","MIROC5_2098_1","MIROC5_2099_1"]
[null,null,"MIROC5",4978,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5128/(2^31-1),ModelProb,2),$C10135)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"ACCESS1-3_2021_1","NORESM1-M_2022_1","ACCESS1-0_2023_1","NORESM1-M_2024_1","MIROC5_2025_1","IPSL-CM5A-LR_2026_1","MIROC5_2027_1","ACCESS1-3_2028_1","ACCESS1-0_2029_1","IPSL-CM5A-LR_2030_1","ACCESS1-0_2031_1","NORESM1-M_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","ACCESS1-3_2035_1","HADGEM2-CC_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","NORESM1-M_2039_1","MIROC5_2040_1","ACCESS1-0_2041_1","MIROC5_2042_1","MIROC5_2043_1","ACCESS1-3_2044_1","ACCESS1-3_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","ACCESS1-0_2048_1","HADGEM2-CC_2049_1","ACCESS1-3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5128/(2^31-1),ModelProb,2),$C10135)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-0_2053_1","HADGEM2-CC_2054_1","ACCESS1-0_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","GFDL-CM3_2058_1","GFDL-CM3_2059_1","GFDL-CM3_2060_1","IPSL-CM5A-LR_2061_1","GFDL-CM3_2062_1","NORESM1-M_2063_1","MIROC5_2064_1","MIROC5_2065_1","MIROC5_2066_1","IPSL-CM5A-LR_2067_1","HADGEM2-CC_2068_1","HADGEM2-CC_2069_1","HADGEM2-CC_2070_1","NORESM1-M_2071_1","GFDL-CM3_2072_1","GFDL-CM3_2073_1","ACCESS1-0_2074_1","NORESM1-M_2075_1","HADGEM2-CC_2076_1","ACCESS1-3_2077_1","HADGEM2-CC_2078_1","NORESM1-M_2079_1","MIROC5_2080_1","MIROC5_2081_1","HADGEM2-CC_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5128/(2^31-1),ModelProb,2),$C10135)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"NORESM1-M_2085_1","ACCESS1-0_2086_1","ACCESS1-3_2087_1","ACCESS1-3_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","ACCESS1-3_2093_1","NORESM1-M_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-3_2096_1","ACCESS1-0_2097_1","MIROC5_2098_1","NORESM1-M_2099_1"]
[null,null,"GFDL-CM3",4979,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5129/(2^31-1),ModelProb,2),$C10136)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"ACCESS1-3_2021_1","GFDL-CM3_2022_1","ACCESS1-3_2023_1","IPSL-CM5A-LR_2024_1","HADGEM2-CC_2025_1","ACCESS1-0_2026_1","ACCESS1-0_2027_1","IPSL-CM5A-LR_2028_1","NORESM1-M_2029_1","NORESM1-M_2030_1","NORESM1-M_2031_1","GFDL-CM3_2032_1","NORESM1-M_2033_1","ACCESS1-3_2034_1","HADGEM2-CC_2035_1","MIROC5_2036_1","GFDL-CM3_2037_1","IPSL-CM5A-LR_2038_1","MIROC5_2039_1","HADGEM2-CC_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","GFDL-CM3_2043_1","GFDL-CM3_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","GFDL-CM3_2047_1","GFDL-CM3_2048_1","ACCESS1-0_2049_1","ACCESS1-0_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5129/(2^31-1),ModelProb,2),$C10136)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"NORESM1-M_2053_1","MIROC5_2054_1","GFDL-CM3_2055_1","HADGEM2-CC_2056_1","IPSL-CM5A-LR_2057_1","HADGEM2-CC_2058_1","NORESM1-M_2059_1","ACCESS1-3_2060_1","ACCESS1-3_2061_1","ACCESS1-3_2062_1","GFDL-CM3_2063_1","ACCESS1-0_2064_1","ACCESS1-3_2065_1","HADGEM2-CC_2066_1","ACCESS1-0_2067_1","MIROC5_2068_1","GFDL-CM3_2069_1","NORESM1-M_2070_1","HADGEM2-CC_2071_1","NORESM1-M_2072_1","ACCESS1-0_2073_1","NORESM1-M_2074_1","ACCESS1-0_2075_1","IPSL-CM5A-LR_2076_1","GFDL-CM3_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","MIROC5_2081_1","ACCESS1-3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5129/(2^31-1),ModelProb,2),$C10136)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"ACCESS1-0_2085_1","IPSL-CM5A-LR_2086_1","ACCESS1-3_2087_1","MIROC5_2088_1","HADGEM2-CC_2089_1","HADGEM2-CC_2090_1","IPSL-CM5A-LR_2091_1","ACCESS1-3_2092_1","HADGEM2-CC_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","NORESM1-M_2096_1","MIROC5_2097_1","GFDL-CM3_2098_1","HADGEM2-CC_2099_1"]
[null,null,"GFDL-CM3",4980,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5130/(2^31-1),ModelProb,2),$C10137)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"ACCESS1-0_2021_1","MIROC5_2022_1","ACCESS1-0_2023_1","MIROC5_2024_1","MIROC5_2025_1","ACCESS1-0_2026_1","GFDL-CM3_2027_1","NORESM1-M_2028_1","MIROC5_2029_1","IPSL-CM5A-LR_2030_1","MIROC5_2031_1","IPSL-CM5A-LR_2032_1","ACCESS1-0_2033_1","NORESM1-M_2034_1","HADGEM2-CC_2035_1","NORESM1-M_2036_1","MIROC5_2037_1","ACCESS1-0_2038_1","HADGEM2-CC_2039_1","GFDL-CM3_2040_1","MIROC5_2041_1","HADGEM2-CC_2042_1","NORESM1-M_2043_1","ACCESS1-3_2044_1","ACCESS1-3_2045_1","MIROC5_2046_1","GFDL-CM3_2047_1","IPSL-CM5A-LR_2048_1","MIROC5_2049_1","ACCESS1-3_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5130/(2^31-1),ModelProb,2),$C10137)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"ACCESS1-3_2053_1","HADGEM2-CC_2054_1","GFDL-CM3_2055_1","MIROC5_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","ACCESS1-0_2059_1","MIROC5_2060_1","ACCESS1-0_2061_1","HADGEM2-CC_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","ACCESS1-3_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","ACCESS1-3_2069_1","GFDL-CM3_2070_1","ACCESS1-0_2071_1","GFDL-CM3_2072_1","MIROC5_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-3_2075_1","MIROC5_2076_1","ACCESS1-3_2077_1","MIROC5_2078_1","NORESM1-M_2079_1","NORESM1-M_2080_1","GFDL-CM3_2081_1","IPSL-CM5A-LR_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5130/(2^31-1),ModelProb,2),$C10137)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"MIROC5_2085_1","HADGEM2-CC_2086_1","IPSL-CM5A-LR_2087_1","GFDL-CM3_2088_1","ACCESS1-3_2089_1","HADGEM2-CC_2090_1","IPSL-CM5A-LR_2091_1","NORESM1-M_2092_1","GFDL-CM3_2093_1","ACCESS1-3_2094_1","GFDL-CM3_2095_1","MIROC5_2096_1","HADGEM2-CC_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"HADGEM2-CC",4981,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5131/(2^31-1),ModelProb,2),$C10138)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"MIROC5_2021_1","GFDL-CM3_2022_1","IPSL-CM5A-LR_2023_1","NORESM1-M_2024_1","ACCESS1-0_2025_1","ACCESS1-3_2026_1","MIROC5_2027_1","GFDL-CM3_2028_1","ACCESS1-0_2029_1","MIROC5_2030_1","ACCESS1-0_2031_1","ACCESS1-3_2032_1","NORESM1-M_2033_1","MIROC5_2034_1","MIROC5_2035_1","GFDL-CM3_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","NORESM1-M_2039_1","NORESM1-M_2040_1","MIROC5_2041_1","IPSL-CM5A-LR_2042_1","MIROC5_2043_1","ACCESS1-0_2044_1","GFDL-CM3_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-0_2047_1","ACCESS1-3_2048_1","NORESM1-M_2049_1","MIROC5_2050_1","NORESM1-M_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5131/(2^31-1),ModelProb,2),$C10138)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"ACCESS1-0_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","GFDL-CM3_2056_1","IPSL-CM5A-LR_2057_1","ACCESS1-3_2058_1","GFDL-CM3_2059_1","ACCESS1-3_2060_1","GFDL-CM3_2061_1","NORESM1-M_2062_1","MIROC5_2063_1","MIROC5_2064_1","ACCESS1-0_2065_1","ACCESS1-3_2066_1","ACCESS1-3_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","ACCESS1-0_2070_1","ACCESS1-3_2071_1","MIROC5_2072_1","IPSL-CM5A-LR_2073_1","NORESM1-M_2074_1","ACCESS1-0_2075_1","GFDL-CM3_2076_1","GFDL-CM3_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","GFDL-CM3_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5131/(2^31-1),ModelProb,2),$C10138)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"GFDL-CM3_2085_1","ACCESS1-3_2086_1","HADGEM2-CC_2087_1","GFDL-CM3_2088_1","MIROC5_2089_1","NORESM1-M_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","GFDL-CM3_2093_1","MIROC5_2094_1","NORESM1-M_2095_1","GFDL-CM3_2096_1","ACCESS1-3_2097_1","IPSL-CM5A-LR_2098_1","GFDL-CM3_2099_1"]
[null,null,"GFDL-CM3",4982,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5132/(2^31-1),ModelProb,2),$C10139)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"NORESM1-M_2021_1","HADGEM2-CC_2022_1","GFDL-CM3_2023_1","NORESM1-M_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-0_2026_1","HADGEM2-CC_2027_1","NORESM1-M_2028_1","ACCESS1-3_2029_1","ACCESS1-0_2030_1","MIROC5_2031_1","ACCESS1-0_2032_1","MIROC5_2033_1","ACCESS1-3_2034_1","HADGEM2-CC_2035_1","ACCESS1-3_2036_1","ACCESS1-3_2037_1","NORESM1-M_2038_1","ACCESS1-3_2039_1","IPSL-CM5A-LR_2040_1","MIROC5_2041_1","NORESM1-M_2042_1","GFDL-CM3_2043_1","MIROC5_2044_1","HADGEM2-CC_2045_1","HADGEM2-CC_2046_1","ACCESS1-0_2047_1","NORESM1-M_2048_1","ACCESS1-0_2049_1","HADGEM2-CC_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5132/(2^31-1),ModelProb,2),$C10139)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"HADGEM2-CC_2053_1","MIROC5_2054_1","GFDL-CM3_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","ACCESS1-3_2059_1","HADGEM2-CC_2060_1","GFDL-CM3_2061_1","MIROC5_2062_1","NORESM1-M_2063_1","ACCESS1-3_2064_1","NORESM1-M_2065_1","NORESM1-M_2066_1","GFDL-CM3_2067_1","NORESM1-M_2068_1","HADGEM2-CC_2069_1","NORESM1-M_2070_1","ACCESS1-3_2071_1","ACCESS1-3_2072_1","MIROC5_2073_1","IPSL-CM5A-LR_2074_1","ACCESS1-3_2075_1","MIROC5_2076_1","GFDL-CM3_2077_1","ACCESS1-0_2078_1","ACCESS1-3_2079_1","ACCESS1-3_2080_1","HADGEM2-CC_2081_1","ACCESS1-3_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5132/(2^31-1),ModelProb,2),$C10139)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"IPSL-CM5A-LR_2085_1","NORESM1-M_2086_1","NORESM1-M_2087_1","IPSL-CM5A-LR_2088_1","ACCESS1-3_2089_1","ACCESS1-0_2090_1","GFDL-CM3_2091_1","NORESM1-M_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","ACCESS1-0_2097_1","GFDL-CM3_2098_1","ACCESS1-3_2099_1"]
[null,null,"HADGEM2-CC",4983,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5133/(2^31-1),ModelProb,2),$C10140)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2020_1"},"ACCESS1-3_2021_1","HADGEM2-CC_2022_1","GFDL-CM3_2023_1","GFDL-CM3_2024_1","MIROC5_2025_1","MIROC5_2026_1","MIROC5_2027_1","ACCESS1-0_2028_1","ACCESS1-3_2029_1","MIROC5_2030_1","GFDL-CM3_2031_1","MIROC5_2032_1","ACCESS1-3_2033_1","MIROC5_2034_1","MIROC5_2035_1","IPSL-CM5A-LR_2036_1","NORESM1-M_2037_1","ACCESS1-3_2038_1","MIROC5_2039_1","MIROC5_2040_1","MIROC5_2041_1","ACCESS1-0_2042_1","ACCESS1-0_2043_1","HADGEM2-CC_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","ACCESS1-0_2047_1","MIROC5_2048_1","IPSL-CM5A-LR_2049_1","MIROC5_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5133/(2^31-1),ModelProb,2),$C10140)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","IPSL-CM5A-LR_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","GFDL-CM3_2059_1","ACCESS1-3_2060_1","GFDL-CM3_2061_1","ACCESS1-0_2062_1","GFDL-CM3_2063_1","GFDL-CM3_2064_1","MIROC5_2065_1","ACCESS1-0_2066_1","HADGEM2-CC_2067_1","GFDL-CM3_2068_1","MIROC5_2069_1","NORESM1-M_2070_1","IPSL-CM5A-LR_2071_1","GFDL-CM3_2072_1","HADGEM2-CC_2073_1","ACCESS1-3_2074_1","ACCESS1-3_2075_1","MIROC5_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","GFDL-CM3_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","HADGEM2-CC_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5133/(2^31-1),ModelProb,2),$C10140)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"ACCESS1-3_2085_1","GFDL-CM3_2086_1","MIROC5_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-0_2091_1","MIROC5_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","ACCESS1-0_2096_1","GFDL-CM3_2097_1","NORESM1-M_2098_1","GFDL-CM3_2099_1"]
[null,null,"ACCESS1-3",4984,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5134/(2^31-1),ModelProb,2),$C10141)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","ACCESS1-3_2023_1","GFDL-CM3_2024_1","GFDL-CM3_2025_1","GFDL-CM3_2026_1","ACCESS1-3_2027_1","ACCESS1-3_2028_1","IPSL-CM5A-LR_2029_1","IPSL-CM5A-LR_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","ACCESS1-0_2033_1","ACCESS1-0_2034_1","ACCESS1-0_2035_1","NORESM1-M_2036_1","NORESM1-M_2037_1","ACCESS1-0_2038_1","GFDL-CM3_2039_1","GFDL-CM3_2040_1","GFDL-CM3_2041_1","NORESM1-M_2042_1","IPSL-CM5A-LR_2043_1","GFDL-CM3_2044_1","ACCESS1-0_2045_1","HADGEM2-CC_2046_1","MIROC5_2047_1","IPSL-CM5A-LR_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5134/(2^31-1),ModelProb,2),$C10141)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"IPSL-CM5A-LR_2053_1","ACCESS1-0_2054_1","ACCESS1-3_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","NORESM1-M_2058_1","ACCESS1-0_2059_1","ACCESS1-0_2060_1","IPSL-CM5A-LR_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","ACCESS1-0_2064_1","ACCESS1-0_2065_1","HADGEM2-CC_2066_1","ACCESS1-0_2067_1","ACCESS1-3_2068_1","NORESM1-M_2069_1","MIROC5_2070_1","MIROC5_2071_1","ACCESS1-3_2072_1","ACCESS1-0_2073_1","IPSL-CM5A-LR_2074_1","GFDL-CM3_2075_1","IPSL-CM5A-LR_2076_1","MIROC5_2077_1","ACCESS1-0_2078_1","IPSL-CM5A-LR_2079_1","NORESM1-M_2080_1","MIROC5_2081_1","ACCESS1-0_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5134/(2^31-1),ModelProb,2),$C10141)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"MIROC5_2085_1","GFDL-CM3_2086_1","ACCESS1-0_2087_1","MIROC5_2088_1","GFDL-CM3_2089_1","NORESM1-M_2090_1","IPSL-CM5A-LR_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","NORESM1-M_2094_1","IPSL-CM5A-LR_2095_1","ACCESS1-3_2096_1","NORESM1-M_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-3_2099_1"]
[null,null,"IPSL-CM5A-LR",4985,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5135/(2^31-1),ModelProb,2),$C10142)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"HADGEM2-CC_2021_1","HADGEM2-CC_2022_1","ACCESS1-3_2023_1","HADGEM2-CC_2024_1","IPSL-CM5A-LR_2025_1","GFDL-CM3_2026_1","IPSL-CM5A-LR_2027_1","HADGEM2-CC_2028_1","GFDL-CM3_2029_1","IPSL-CM5A-LR_2030_1","NORESM1-M_2031_1","ACCESS1-0_2032_1","ACCESS1-0_2033_1","ACCESS1-3_2034_1","HADGEM2-CC_2035_1","GFDL-CM3_2036_1","ACCESS1-3_2037_1","GFDL-CM3_2038_1","NORESM1-M_2039_1","MIROC5_2040_1","ACCESS1-3_2041_1","MIROC5_2042_1","GFDL-CM3_2043_1","MIROC5_2044_1","IPSL-CM5A-LR_2045_1","NORESM1-M_2046_1","MIROC5_2047_1","IPSL-CM5A-LR_2048_1","ACCESS1-3_2049_1","ACCESS1-0_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5135/(2^31-1),ModelProb,2),$C10142)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"GFDL-CM3_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","ACCESS1-3_2056_1","MIROC5_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","IPSL-CM5A-LR_2060_1","HADGEM2-CC_2061_1","ACCESS1-3_2062_1","ACCESS1-3_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","ACCESS1-3_2066_1","ACCESS1-3_2067_1","MIROC5_2068_1","MIROC5_2069_1","HADGEM2-CC_2070_1","ACCESS1-3_2071_1","GFDL-CM3_2072_1","NORESM1-M_2073_1","MIROC5_2074_1","MIROC5_2075_1","IPSL-CM5A-LR_2076_1","MIROC5_2077_1","MIROC5_2078_1","IPSL-CM5A-LR_2079_1","ACCESS1-3_2080_1","IPSL-CM5A-LR_2081_1","ACCESS1-0_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5135/(2^31-1),ModelProb,2),$C10142)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"NORESM1-M_2085_1","HADGEM2-CC_2086_1","ACCESS1-3_2087_1","ACCESS1-3_2088_1","IPSL-CM5A-LR_2089_1","ACCESS1-3_2090_1","NORESM1-M_2091_1","MIROC5_2092_1","GFDL-CM3_2093_1","ACCESS1-3_2094_1","MIROC5_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","MIROC5_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,"MIROC5",4986,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5136/(2^31-1),ModelProb,2),$C10143)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"NORESM1-M_2021_1","GFDL-CM3_2022_1","IPSL-CM5A-LR_2023_1","ACCESS1-3_2024_1","IPSL-CM5A-LR_2025_1","HADGEM2-CC_2026_1","IPSL-CM5A-LR_2027_1","ACCESS1-3_2028_1","MIROC5_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","IPSL-CM5A-LR_2032_1","HADGEM2-CC_2033_1","MIROC5_2034_1","MIROC5_2035_1","IPSL-CM5A-LR_2036_1","ACCESS1-3_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","ACCESS1-0_2040_1","MIROC5_2041_1","HADGEM2-CC_2042_1","IPSL-CM5A-LR_2043_1","NORESM1-M_2044_1","NORESM1-M_2045_1","HADGEM2-CC_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","ACCESS1-0_2049_1","ACCESS1-3_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5136/(2^31-1),ModelProb,2),$C10143)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"HADGEM2-CC_2052_1"},"ACCESS1-0_2053_1","MIROC5_2054_1","ACCESS1-3_2055_1","NORESM1-M_2056_1","ACCESS1-3_2057_1","ACCESS1-3_2058_1","IPSL-CM5A-LR_2059_1","HADGEM2-CC_2060_1","IPSL-CM5A-LR_2061_1","ACCESS1-0_2062_1","NORESM1-M_2063_1","GFDL-CM3_2064_1","ACCESS1-0_2065_1","ACCESS1-3_2066_1","HADGEM2-CC_2067_1","ACCESS1-3_2068_1","ACCESS1-3_2069_1","GFDL-CM3_2070_1","ACCESS1-0_2071_1","ACCESS1-3_2072_1","GFDL-CM3_2073_1","ACCESS1-3_2074_1","ACCESS1-3_2075_1","GFDL-CM3_2076_1","HADGEM2-CC_2077_1","ACCESS1-3_2078_1","MIROC5_2079_1","NORESM1-M_2080_1","NORESM1-M_2081_1","MIROC5_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5136/(2^31-1),ModelProb,2),$C10143)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2084_1"},"HADGEM2-CC_2085_1","ACCESS1-0_2086_1","MIROC5_2087_1","ACCESS1-0_2088_1","HADGEM2-CC_2089_1","IPSL-CM5A-LR_2090_1","NORESM1-M_2091_1","NORESM1-M_2092_1","NORESM1-M_2093_1","MIROC5_2094_1","MIROC5_2095_1","MIROC5_2096_1","HADGEM2-CC_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"IPSL-CM5A-LR",4987,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5137/(2^31-1),ModelProb,2),$C10144)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"GFDL-CM3_2021_1","HADGEM2-CC_2022_1","ACCESS1-3_2023_1","MIROC5_2024_1","MIROC5_2025_1","MIROC5_2026_1","IPSL-CM5A-LR_2027_1","IPSL-CM5A-LR_2028_1","HADGEM2-CC_2029_1","GFDL-CM3_2030_1","MIROC5_2031_1","MIROC5_2032_1","HADGEM2-CC_2033_1","MIROC5_2034_1","HADGEM2-CC_2035_1","NORESM1-M_2036_1","IPSL-CM5A-LR_2037_1","ACCESS1-0_2038_1","IPSL-CM5A-LR_2039_1","HADGEM2-CC_2040_1","ACCESS1-0_2041_1","MIROC5_2042_1","ACCESS1-0_2043_1","IPSL-CM5A-LR_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","MIROC5_2047_1","MIROC5_2048_1","HADGEM2-CC_2049_1","ACCESS1-0_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5137/(2^31-1),ModelProb,2),$C10144)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"MIROC5_2053_1","HADGEM2-CC_2054_1","ACCESS1-3_2055_1","GFDL-CM3_2056_1","NORESM1-M_2057_1","GFDL-CM3_2058_1","IPSL-CM5A-LR_2059_1","IPSL-CM5A-LR_2060_1","ACCESS1-0_2061_1","IPSL-CM5A-LR_2062_1","ACCESS1-3_2063_1","ACCESS1-3_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","NORESM1-M_2067_1","MIROC5_2068_1","ACCESS1-0_2069_1","MIROC5_2070_1","ACCESS1-0_2071_1","ACCESS1-0_2072_1","MIROC5_2073_1","NORESM1-M_2074_1","IPSL-CM5A-LR_2075_1","GFDL-CM3_2076_1","HADGEM2-CC_2077_1","NORESM1-M_2078_1","ACCESS1-3_2079_1","ACCESS1-3_2080_1","ACCESS1-0_2081_1","MIROC5_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5137/(2^31-1),ModelProb,2),$C10144)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"MIROC5_2085_1","GFDL-CM3_2086_1","ACCESS1-3_2087_1","GFDL-CM3_2088_1","ACCESS1-0_2089_1","NORESM1-M_2090_1","GFDL-CM3_2091_1","MIROC5_2092_1","GFDL-CM3_2093_1","GFDL-CM3_2094_1","NORESM1-M_2095_1","ACCESS1-0_2096_1","ACCESS1-0_2097_1","IPSL-CM5A-LR_2098_1","ACCESS1-0_2099_1"]
[null,null,"ACCESS1-3",4988,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5138/(2^31-1),ModelProb,2),$C10145)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"HADGEM2-CC_2021_1","ACCESS1-3_2022_1","NORESM1-M_2023_1","ACCESS1-3_2024_1","ACCESS1-0_2025_1","NORESM1-M_2026_1","IPSL-CM5A-LR_2027_1","GFDL-CM3_2028_1","GFDL-CM3_2029_1","MIROC5_2030_1","GFDL-CM3_2031_1","GFDL-CM3_2032_1","MIROC5_2033_1","HADGEM2-CC_2034_1","ACCESS1-3_2035_1","ACCESS1-0_2036_1","MIROC5_2037_1","GFDL-CM3_2038_1","MIROC5_2039_1","HADGEM2-CC_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","MIROC5_2043_1","ACCESS1-3_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","MIROC5_2049_1","ACCESS1-0_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5138/(2^31-1),ModelProb,2),$C10145)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"MIROC5_2053_1","ACCESS1-0_2054_1","GFDL-CM3_2055_1","IPSL-CM5A-LR_2056_1","ACCESS1-3_2057_1","MIROC5_2058_1","IPSL-CM5A-LR_2059_1","ACCESS1-3_2060_1","ACCESS1-0_2061_1","ACCESS1-0_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","MIROC5_2065_1","HADGEM2-CC_2066_1","NORESM1-M_2067_1","ACCESS1-3_2068_1","IPSL-CM5A-LR_2069_1","ACCESS1-0_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","ACCESS1-0_2073_1","GFDL-CM3_2074_1","NORESM1-M_2075_1","ACCESS1-0_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","ACCESS1-3_2079_1","GFDL-CM3_2080_1","NORESM1-M_2081_1","IPSL-CM5A-LR_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5138/(2^31-1),ModelProb,2),$C10145)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"GFDL-CM3_2085_1","NORESM1-M_2086_1","HADGEM2-CC_2087_1","ACCESS1-3_2088_1","NORESM1-M_2089_1","MIROC5_2090_1","GFDL-CM3_2091_1","ACCESS1-0_2092_1","NORESM1-M_2093_1","IPSL-CM5A-LR_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","NORESM1-M_2097_1","IPSL-CM5A-LR_2098_1","MIROC5_2099_1"]
[null,null,"NORESM1-M",4989,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5139/(2^31-1),ModelProb,2),$C10146)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"GFDL-CM3_2021_1","GFDL-CM3_2022_1","HADGEM2-CC_2023_1","HADGEM2-CC_2024_1","IPSL-CM5A-LR_2025_1","ACCESS1-3_2026_1","MIROC5_2027_1","ACCESS1-3_2028_1","IPSL-CM5A-LR_2029_1","HADGEM2-CC_2030_1","ACCESS1-0_2031_1","MIROC5_2032_1","NORESM1-M_2033_1","IPSL-CM5A-LR_2034_1","ACCESS1-3_2035_1","GFDL-CM3_2036_1","IPSL-CM5A-LR_2037_1","ACCESS1-0_2038_1","MIROC5_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","GFDL-CM3_2042_1","GFDL-CM3_2043_1","ACCESS1-0_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","GFDL-CM3_2047_1","MIROC5_2048_1","ACCESS1-0_2049_1","NORESM1-M_2050_1","ACCESS1-3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5139/(2^31-1),ModelProb,2),$C10146)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"IPSL-CM5A-LR_2053_1","GFDL-CM3_2054_1","GFDL-CM3_2055_1","NORESM1-M_2056_1","ACCESS1-3_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","ACCESS1-3_2060_1","IPSL-CM5A-LR_2061_1","IPSL-CM5A-LR_2062_1","MIROC5_2063_1","GFDL-CM3_2064_1","MIROC5_2065_1","ACCESS1-0_2066_1","ACCESS1-3_2067_1","HADGEM2-CC_2068_1","MIROC5_2069_1","MIROC5_2070_1","ACCESS1-0_2071_1","NORESM1-M_2072_1","MIROC5_2073_1","MIROC5_2074_1","ACCESS1-3_2075_1","GFDL-CM3_2076_1","IPSL-CM5A-LR_2077_1","NORESM1-M_2078_1","MIROC5_2079_1","ACCESS1-3_2080_1","NORESM1-M_2081_1","IPSL-CM5A-LR_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5139/(2^31-1),ModelProb,2),$C10146)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"ACCESS1-0_2085_1","ACCESS1-0_2086_1","NORESM1-M_2087_1","ACCESS1-3_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","ACCESS1-0_2091_1","ACCESS1-0_2092_1","ACCESS1-3_2093_1","HADGEM2-CC_2094_1","NORESM1-M_2095_1","IPSL-CM5A-LR_2096_1","MIROC5_2097_1","ACCESS1-0_2098_1","ACCESS1-3_2099_1"]
[null,null,"ACCESS1-3",4990,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5140/(2^31-1),ModelProb,2),$C10147)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"NORESM1-M_2021_1","NORESM1-M_2022_1","ACCESS1-0_2023_1","ACCESS1-3_2024_1","NORESM1-M_2025_1","NORESM1-M_2026_1","NORESM1-M_2027_1","NORESM1-M_2028_1","ACCESS1-0_2029_1","MIROC5_2030_1","NORESM1-M_2031_1","GFDL-CM3_2032_1","ACCESS1-3_2033_1","GFDL-CM3_2034_1","ACCESS1-0_2035_1","MIROC5_2036_1","GFDL-CM3_2037_1","NORESM1-M_2038_1","NORESM1-M_2039_1","GFDL-CM3_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","NORESM1-M_2043_1","NORESM1-M_2044_1","ACCESS1-0_2045_1","MIROC5_2046_1","ACCESS1-0_2047_1","GFDL-CM3_2048_1","GFDL-CM3_2049_1","MIROC5_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5140/(2^31-1),ModelProb,2),$C10147)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"ACCESS1-3_2053_1","IPSL-CM5A-LR_2054_1","NORESM1-M_2055_1","GFDL-CM3_2056_1","ACCESS1-3_2057_1","MIROC5_2058_1","GFDL-CM3_2059_1","IPSL-CM5A-LR_2060_1","NORESM1-M_2061_1","NORESM1-M_2062_1","ACCESS1-0_2063_1","NORESM1-M_2064_1","MIROC5_2065_1","IPSL-CM5A-LR_2066_1","MIROC5_2067_1","HADGEM2-CC_2068_1","MIROC5_2069_1","MIROC5_2070_1","HADGEM2-CC_2071_1","MIROC5_2072_1","GFDL-CM3_2073_1","ACCESS1-3_2074_1","GFDL-CM3_2075_1","HADGEM2-CC_2076_1","GFDL-CM3_2077_1","GFDL-CM3_2078_1","ACCESS1-0_2079_1","MIROC5_2080_1","MIROC5_2081_1","ACCESS1-0_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5140/(2^31-1),ModelProb,2),$C10147)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"HADGEM2-CC_2085_1","ACCESS1-0_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","ACCESS1-0_2090_1","NORESM1-M_2091_1","ACCESS1-3_2092_1","GFDL-CM3_2093_1","ACCESS1-0_2094_1","ACCESS1-0_2095_1","MIROC5_2096_1","ACCESS1-0_2097_1","NORESM1-M_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",4991,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5141/(2^31-1),ModelProb,2),$C10148)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"HADGEM2-CC_2021_1","ACCESS1-0_2022_1","ACCESS1-3_2023_1","HADGEM2-CC_2024_1","ACCESS1-3_2025_1","NORESM1-M_2026_1","ACCESS1-3_2027_1","GFDL-CM3_2028_1","HADGEM2-CC_2029_1","ACCESS1-3_2030_1","NORESM1-M_2031_1","ACCESS1-3_2032_1","ACCESS1-0_2033_1","GFDL-CM3_2034_1","ACCESS1-0_2035_1","NORESM1-M_2036_1","ACCESS1-3_2037_1","MIROC5_2038_1","ACCESS1-3_2039_1","MIROC5_2040_1","ACCESS1-3_2041_1","HADGEM2-CC_2042_1","ACCESS1-0_2043_1","ACCESS1-0_2044_1","HADGEM2-CC_2045_1","MIROC5_2046_1","IPSL-CM5A-LR_2047_1","ACCESS1-3_2048_1","HADGEM2-CC_2049_1","GFDL-CM3_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5141/(2^31-1),ModelProb,2),$C10148)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2052_1"},"GFDL-CM3_2053_1","ACCESS1-0_2054_1","HADGEM2-CC_2055_1","ACCESS1-0_2056_1","MIROC5_2057_1","ACCESS1-3_2058_1","HADGEM2-CC_2059_1","MIROC5_2060_1","HADGEM2-CC_2061_1","IPSL-CM5A-LR_2062_1","MIROC5_2063_1","ACCESS1-0_2064_1","HADGEM2-CC_2065_1","IPSL-CM5A-LR_2066_1","ACCESS1-0_2067_1","NORESM1-M_2068_1","IPSL-CM5A-LR_2069_1","IPSL-CM5A-LR_2070_1","HADGEM2-CC_2071_1","NORESM1-M_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","ACCESS1-0_2075_1","NORESM1-M_2076_1","GFDL-CM3_2077_1","IPSL-CM5A-LR_2078_1","NORESM1-M_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","GFDL-CM3_2082_1","NORESM1-M_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5141/(2^31-1),ModelProb,2),$C10148)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"HADGEM2-CC_2085_1","IPSL-CM5A-LR_2086_1","HADGEM2-CC_2087_1","ACCESS1-3_2088_1","MIROC5_2089_1","ACCESS1-3_2090_1","ACCESS1-3_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","MIROC5_2094_1","GFDL-CM3_2095_1","GFDL-CM3_2096_1","ACCESS1-3_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]
[null,null,"IPSL-CM5A-LR",4992,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5142/(2^31-1),ModelProb,2),$C10149)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2020_1"},"IPSL-CM5A-LR_2021_1","HADGEM2-CC_2022_1","NORESM1-M_2023_1","MIROC5_2024_1","ACCESS1-0_2025_1","ACCESS1-0_2026_1","GFDL-CM3_2027_1","GFDL-CM3_2028_1","ACCESS1-3_2029_1","NORESM1-M_2030_1","ACCESS1-3_2031_1","MIROC5_2032_1","ACCESS1-0_2033_1","NORESM1-M_2034_1","NORESM1-M_2035_1","ACCESS1-0_2036_1","ACCESS1-0_2037_1","MIROC5_2038_1","ACCESS1-0_2039_1","GFDL-CM3_2040_1","GFDL-CM3_2041_1","ACCESS1-0_2042_1","HADGEM2-CC_2043_1","GFDL-CM3_2044_1","NORESM1-M_2045_1","ACCESS1-0_2046_1","MIROC5_2047_1","IPSL-CM5A-LR_2048_1","NORESM1-M_2049_1","NORESM1-M_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5142/(2^31-1),ModelProb,2),$C10149)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"NORESM1-M_2053_1","ACCESS1-0_2054_1","NORESM1-M_2055_1","GFDL-CM3_2056_1","ACCESS1-3_2057_1","GFDL-CM3_2058_1","HADGEM2-CC_2059_1","ACCESS1-0_2060_1","NORESM1-M_2061_1","GFDL-CM3_2062_1","MIROC5_2063_1","NORESM1-M_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","MIROC5_2067_1","MIROC5_2068_1","ACCESS1-0_2069_1","MIROC5_2070_1","MIROC5_2071_1","HADGEM2-CC_2072_1","ACCESS1-0_2073_1","MIROC5_2074_1","MIROC5_2075_1","ACCESS1-0_2076_1","MIROC5_2077_1","HADGEM2-CC_2078_1","ACCESS1-0_2079_1","GFDL-CM3_2080_1","GFDL-CM3_2081_1","NORESM1-M_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5142/(2^31-1),ModelProb,2),$C10149)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2084_1"},"HADGEM2-CC_2085_1","MIROC5_2086_1","GFDL-CM3_2087_1","GFDL-CM3_2088_1","ACCESS1-3_2089_1","IPSL-CM5A-LR_2090_1","NORESM1-M_2091_1","IPSL-CM5A-LR_2092_1","NORESM1-M_2093_1","ACCESS1-3_2094_1","ACCESS1-3_2095_1","MIROC5_2096_1","IPSL-CM5A-LR_2097_1","ACCESS1-0_2098_1","IPSL-CM5A-LR_2099_1"]
[null,null,{"$f":"VLOOKUP(E5143/(2^31-1),ModelProb,2)","v":"MIROC5"},4993,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5143/(2^31-1),ModelProb,2),$C10150)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"NORESM1-M_2021_1","MIROC5_2022_1","ACCESS1-0_2023_1","MIROC5_2024_1","MIROC5_2025_1","MIROC5_2026_1","GFDL-CM3_2027_1","HADGEM2-CC_2028_1","ACCESS1-3_2029_1","IPSL-CM5A-LR_2030_1","MIROC5_2031_1","NORESM1-M_2032_1","GFDL-CM3_2033_1","NORESM1-M_2034_1","GFDL-CM3_2035_1","ACCESS1-3_2036_1","NORESM1-M_2037_1","HADGEM2-CC_2038_1","ACCESS1-3_2039_1","MIROC5_2040_1","ACCESS1-0_2041_1","ACCESS1-3_2042_1","GFDL-CM3_2043_1","HADGEM2-CC_2044_1","ACCESS1-0_2045_1","ACCESS1-3_2046_1","ACCESS1-3_2047_1","MIROC5_2048_1","ACCESS1-0_2049_1","NORESM1-M_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5143/(2^31-1),ModelProb,2),$C10150)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2052_1"},"GFDL-CM3_2053_1","MIROC5_2054_1","NORESM1-M_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","HADGEM2-CC_2058_1","ACCESS1-3_2059_1","ACCESS1-0_2060_1","NORESM1-M_2061_1","IPSL-CM5A-LR_2062_1","GFDL-CM3_2063_1","MIROC5_2064_1","ACCESS1-3_2065_1","HADGEM2-CC_2066_1","ACCESS1-0_2067_1","ACCESS1-3_2068_1","HADGEM2-CC_2069_1","MIROC5_2070_1","NORESM1-M_2071_1","IPSL-CM5A-LR_2072_1","ACCESS1-0_2073_1","HADGEM2-CC_2074_1","ACCESS1-0_2075_1","NORESM1-M_2076_1","MIROC5_2077_1","MIROC5_2078_1","HADGEM2-CC_2079_1","MIROC5_2080_1","HADGEM2-CC_2081_1","ACCESS1-3_2082_1","IPSL-CM5A-LR_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5143/(2^31-1),ModelProb,2),$C10150)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"HADGEM2-CC_2085_1","GFDL-CM3_2086_1","NORESM1-M_2087_1","MIROC5_2088_1","MIROC5_2089_1","MIROC5_2090_1","ACCESS1-0_2091_1","ACCESS1-3_2092_1","NORESM1-M_2093_1","ACCESS1-0_2094_1","NORESM1-M_2095_1","ACCESS1-3_2096_1","NORESM1-M_2097_1","ACCESS1-0_2098_1","ACCESS1-3_2099_1"]
[null,null,"NORESM1-M",4994,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5144/(2^31-1),ModelProb,2),$C10151)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2020_1"},"MIROC5_2021_1","MIROC5_2022_1","GFDL-CM3_2023_1","GFDL-CM3_2024_1","IPSL-CM5A-LR_2025_1","MIROC5_2026_1","MIROC5_2027_1","GFDL-CM3_2028_1","ACCESS1-3_2029_1","MIROC5_2030_1","IPSL-CM5A-LR_2031_1","HADGEM2-CC_2032_1","MIROC5_2033_1","NORESM1-M_2034_1","GFDL-CM3_2035_1","ACCESS1-0_2036_1","MIROC5_2037_1","NORESM1-M_2038_1","ACCESS1-3_2039_1","GFDL-CM3_2040_1","ACCESS1-3_2041_1","ACCESS1-3_2042_1","ACCESS1-0_2043_1","ACCESS1-0_2044_1","ACCESS1-3_2045_1","ACCESS1-3_2046_1","MIROC5_2047_1","HADGEM2-CC_2048_1","IPSL-CM5A-LR_2049_1","MIROC5_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5144/(2^31-1),ModelProb,2),$C10151)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"HADGEM2-CC_2053_1","IPSL-CM5A-LR_2054_1","IPSL-CM5A-LR_2055_1","ACCESS1-3_2056_1","ACCESS1-3_2057_1","NORESM1-M_2058_1","MIROC5_2059_1","MIROC5_2060_1","ACCESS1-3_2061_1","MIROC5_2062_1","ACCESS1-0_2063_1","ACCESS1-3_2064_1","ACCESS1-0_2065_1","ACCESS1-0_2066_1","MIROC5_2067_1","NORESM1-M_2068_1","GFDL-CM3_2069_1","ACCESS1-3_2070_1","IPSL-CM5A-LR_2071_1","GFDL-CM3_2072_1","IPSL-CM5A-LR_2073_1","HADGEM2-CC_2074_1","MIROC5_2075_1","MIROC5_2076_1","ACCESS1-0_2077_1","ACCESS1-3_2078_1","IPSL-CM5A-LR_2079_1","GFDL-CM3_2080_1","HADGEM2-CC_2081_1","ACCESS1-3_2082_1","GFDL-CM3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5144/(2^31-1),ModelProb,2),$C10151)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"GFDL-CM3_2085_1","IPSL-CM5A-LR_2086_1","MIROC5_2087_1","MIROC5_2088_1","IPSL-CM5A-LR_2089_1","GFDL-CM3_2090_1","MIROC5_2091_1","NORESM1-M_2092_1","GFDL-CM3_2093_1","NORESM1-M_2094_1","HADGEM2-CC_2095_1","HADGEM2-CC_2096_1","ACCESS1-0_2097_1","ACCESS1-3_2098_1","NORESM1-M_2099_1"]
[null,null,"ACCESS1-3",4995,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5145/(2^31-1),ModelProb,2),$C10152)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2020_1"},"ACCESS1-3_2021_1","MIROC5_2022_1","ACCESS1-3_2023_1","GFDL-CM3_2024_1","ACCESS1-3_2025_1","ACCESS1-0_2026_1","ACCESS1-0_2027_1","GFDL-CM3_2028_1","ACCESS1-3_2029_1","MIROC5_2030_1","MIROC5_2031_1","MIROC5_2032_1","MIROC5_2033_1","ACCESS1-0_2034_1","GFDL-CM3_2035_1","MIROC5_2036_1","ACCESS1-0_2037_1","HADGEM2-CC_2038_1","IPSL-CM5A-LR_2039_1","MIROC5_2040_1","HADGEM2-CC_2041_1","ACCESS1-0_2042_1","HADGEM2-CC_2043_1","IPSL-CM5A-LR_2044_1","ACCESS1-0_2045_1","IPSL-CM5A-LR_2046_1","ACCESS1-3_2047_1","IPSL-CM5A-LR_2048_1","NORESM1-M_2049_1","NORESM1-M_2050_1","IPSL-CM5A-LR_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5145/(2^31-1),ModelProb,2),$C10152)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2052_1"},"HADGEM2-CC_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","GFDL-CM3_2056_1","MIROC5_2057_1","ACCESS1-0_2058_1","MIROC5_2059_1","IPSL-CM5A-LR_2060_1","HADGEM2-CC_2061_1","MIROC5_2062_1","GFDL-CM3_2063_1","ACCESS1-3_2064_1","HADGEM2-CC_2065_1","IPSL-CM5A-LR_2066_1","GFDL-CM3_2067_1","ACCESS1-0_2068_1","ACCESS1-0_2069_1","MIROC5_2070_1","GFDL-CM3_2071_1","MIROC5_2072_1","ACCESS1-0_2073_1","MIROC5_2074_1","IPSL-CM5A-LR_2075_1","ACCESS1-0_2076_1","HADGEM2-CC_2077_1","MIROC5_2078_1","MIROC5_2079_1","ACCESS1-0_2080_1","ACCESS1-3_2081_1","MIROC5_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5145/(2^31-1),ModelProb,2),$C10152)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"NORESM1-M_2084_1"},"ACCESS1-0_2085_1","NORESM1-M_2086_1","GFDL-CM3_2087_1","ACCESS1-0_2088_1","ACCESS1-0_2089_1","ACCESS1-0_2090_1","GFDL-CM3_2091_1","IPSL-CM5A-LR_2092_1","NORESM1-M_2093_1","GFDL-CM3_2094_1","ACCESS1-0_2095_1","ACCESS1-0_2096_1","ACCESS1-3_2097_1","ACCESS1-3_2098_1","ACCESS1-0_2099_1"]
[null,null,"GFDL-CM3",4996,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5146/(2^31-1),ModelProb,2),$C10153)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"NORESM1-M_2021_1","NORESM1-M_2022_1","NORESM1-M_2023_1","ACCESS1-0_2024_1","IPSL-CM5A-LR_2025_1","IPSL-CM5A-LR_2026_1","ACCESS1-3_2027_1","IPSL-CM5A-LR_2028_1","GFDL-CM3_2029_1","ACCESS1-0_2030_1","ACCESS1-0_2031_1","MIROC5_2032_1","ACCESS1-0_2033_1","MIROC5_2034_1","IPSL-CM5A-LR_2035_1","ACCESS1-3_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","GFDL-CM3_2039_1","GFDL-CM3_2040_1","ACCESS1-0_2041_1","MIROC5_2042_1","MIROC5_2043_1","IPSL-CM5A-LR_2044_1","MIROC5_2045_1","MIROC5_2046_1","ACCESS1-3_2047_1","ACCESS1-3_2048_1","ACCESS1-3_2049_1","MIROC5_2050_1","GFDL-CM3_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5146/(2^31-1),ModelProb,2),$C10153)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"MIROC5_2053_1","MIROC5_2054_1","MIROC5_2055_1","MIROC5_2056_1","ACCESS1-0_2057_1","ACCESS1-3_2058_1","GFDL-CM3_2059_1","ACCESS1-3_2060_1","HADGEM2-CC_2061_1","GFDL-CM3_2062_1","ACCESS1-3_2063_1","IPSL-CM5A-LR_2064_1","NORESM1-M_2065_1","NORESM1-M_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","ACCESS1-3_2069_1","ACCESS1-0_2070_1","NORESM1-M_2071_1","MIROC5_2072_1","MIROC5_2073_1","ACCESS1-0_2074_1","IPSL-CM5A-LR_2075_1","GFDL-CM3_2076_1","MIROC5_2077_1","ACCESS1-0_2078_1","IPSL-CM5A-LR_2079_1","NORESM1-M_2080_1","ACCESS1-3_2081_1","ACCESS1-0_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5146/(2^31-1),ModelProb,2),$C10153)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"HADGEM2-CC_2085_1","IPSL-CM5A-LR_2086_1","ACCESS1-0_2087_1","NORESM1-M_2088_1","MIROC5_2089_1","IPSL-CM5A-LR_2090_1","HADGEM2-CC_2091_1","HADGEM2-CC_2092_1","HADGEM2-CC_2093_1","ACCESS1-3_2094_1","IPSL-CM5A-LR_2095_1","NORESM1-M_2096_1","GFDL-CM3_2097_1","IPSL-CM5A-LR_2098_1","GFDL-CM3_2099_1"]
[null,null,"MIROC5",4997,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5147/(2^31-1),ModelProb,2),$C10154)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"MIROC5_2020_1"},"HADGEM2-CC_2021_1","MIROC5_2022_1","NORESM1-M_2023_1","NORESM1-M_2024_1","NORESM1-M_2025_1","HADGEM2-CC_2026_1","MIROC5_2027_1","ACCESS1-0_2028_1","NORESM1-M_2029_1","NORESM1-M_2030_1","GFDL-CM3_2031_1","ACCESS1-0_2032_1","IPSL-CM5A-LR_2033_1","MIROC5_2034_1","ACCESS1-0_2035_1","ACCESS1-3_2036_1","HADGEM2-CC_2037_1","HADGEM2-CC_2038_1","HADGEM2-CC_2039_1","MIROC5_2040_1","IPSL-CM5A-LR_2041_1","GFDL-CM3_2042_1","HADGEM2-CC_2043_1","ACCESS1-0_2044_1","ACCESS1-3_2045_1","ACCESS1-0_2046_1","IPSL-CM5A-LR_2047_1","HADGEM2-CC_2048_1","MIROC5_2049_1","NORESM1-M_2050_1","HADGEM2-CC_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5147/(2^31-1),ModelProb,2),$C10154)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"IPSL-CM5A-LR_2052_1"},"MIROC5_2053_1","GFDL-CM3_2054_1","MIROC5_2055_1","MIROC5_2056_1","IPSL-CM5A-LR_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","NORESM1-M_2060_1","MIROC5_2061_1","NORESM1-M_2062_1","GFDL-CM3_2063_1","MIROC5_2064_1","NORESM1-M_2065_1","GFDL-CM3_2066_1","NORESM1-M_2067_1","ACCESS1-0_2068_1","GFDL-CM3_2069_1","NORESM1-M_2070_1","GFDL-CM3_2071_1","ACCESS1-3_2072_1","NORESM1-M_2073_1","NORESM1-M_2074_1","MIROC5_2075_1","IPSL-CM5A-LR_2076_1","ACCESS1-3_2077_1","ACCESS1-0_2078_1","NORESM1-M_2079_1","NORESM1-M_2080_1","MIROC5_2081_1","NORESM1-M_2082_1","HADGEM2-CC_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5147/(2^31-1),ModelProb,2),$C10154)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2084_1"},"HADGEM2-CC_2085_1","NORESM1-M_2086_1","ACCESS1-0_2087_1","ACCESS1-0_2088_1","GFDL-CM3_2089_1","ACCESS1-3_2090_1","ACCESS1-0_2091_1","HADGEM2-CC_2092_1","MIROC5_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","GFDL-CM3_2096_1","MIROC5_2097_1","IPSL-CM5A-LR_2098_1","HADGEM2-CC_2099_1"]
[null,null,"GFDL-CM3",4998,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5148/(2^31-1),ModelProb,2),$C10155)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2020_1"},"HADGEM2-CC_2021_1","IPSL-CM5A-LR_2022_1","HADGEM2-CC_2023_1","HADGEM2-CC_2024_1","ACCESS1-0_2025_1","MIROC5_2026_1","MIROC5_2027_1","HADGEM2-CC_2028_1","IPSL-CM5A-LR_2029_1","HADGEM2-CC_2030_1","HADGEM2-CC_2031_1","GFDL-CM3_2032_1","ACCESS1-3_2033_1","IPSL-CM5A-LR_2034_1","MIROC5_2035_1","MIROC5_2036_1","HADGEM2-CC_2037_1","ACCESS1-0_2038_1","ACCESS1-3_2039_1","ACCESS1-3_2040_1","IPSL-CM5A-LR_2041_1","GFDL-CM3_2042_1","NORESM1-M_2043_1","ACCESS1-0_2044_1","ACCESS1-3_2045_1","IPSL-CM5A-LR_2046_1","GFDL-CM3_2047_1","GFDL-CM3_2048_1","HADGEM2-CC_2049_1","ACCESS1-0_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5148/(2^31-1),ModelProb,2),$C10155)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"ACCESS1-0_2053_1","IPSL-CM5A-LR_2054_1","ACCESS1-3_2055_1","NORESM1-M_2056_1","HADGEM2-CC_2057_1","ACCESS1-3_2058_1","NORESM1-M_2059_1","ACCESS1-0_2060_1","MIROC5_2061_1","HADGEM2-CC_2062_1","IPSL-CM5A-LR_2063_1","ACCESS1-0_2064_1","MIROC5_2065_1","MIROC5_2066_1","ACCESS1-0_2067_1","MIROC5_2068_1","NORESM1-M_2069_1","MIROC5_2070_1","GFDL-CM3_2071_1","MIROC5_2072_1","MIROC5_2073_1","GFDL-CM3_2074_1","NORESM1-M_2075_1","GFDL-CM3_2076_1","ACCESS1-3_2077_1","GFDL-CM3_2078_1","HADGEM2-CC_2079_1","NORESM1-M_2080_1","GFDL-CM3_2081_1","NORESM1-M_2082_1","MIROC5_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5148/(2^31-1),ModelProb,2),$C10155)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-0_2085_1","ACCESS1-0_2086_1","MIROC5_2087_1","GFDL-CM3_2088_1","NORESM1-M_2089_1","ACCESS1-3_2090_1","GFDL-CM3_2091_1","HADGEM2-CC_2092_1","GFDL-CM3_2093_1","HADGEM2-CC_2094_1","NORESM1-M_2095_1","ACCESS1-3_2096_1","ACCESS1-3_2097_1","ACCESS1-0_2098_1","HADGEM2-CC_2099_1"]
[null,null,"ACCESS1-0",4999,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5149/(2^31-1),ModelProb,2),$C10156)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"NORESM1-M_2021_1","HADGEM2-CC_2022_1","ACCESS1-0_2023_1","ACCESS1-3_2024_1","GFDL-CM3_2025_1","GFDL-CM3_2026_1","ACCESS1-0_2027_1","GFDL-CM3_2028_1","ACCESS1-3_2029_1","NORESM1-M_2030_1","GFDL-CM3_2031_1","MIROC5_2032_1","GFDL-CM3_2033_1","MIROC5_2034_1","HADGEM2-CC_2035_1","ACCESS1-0_2036_1","ACCESS1-0_2037_1","IPSL-CM5A-LR_2038_1","IPSL-CM5A-LR_2039_1","ACCESS1-0_2040_1","GFDL-CM3_2041_1","IPSL-CM5A-LR_2042_1","IPSL-CM5A-LR_2043_1","ACCESS1-0_2044_1","IPSL-CM5A-LR_2045_1","ACCESS1-3_2046_1","MIROC5_2047_1","ACCESS1-0_2048_1","ACCESS1-3_2049_1","ACCESS1-3_2050_1","MIROC5_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5149/(2^31-1),ModelProb,2),$C10156)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-3_2052_1"},"GFDL-CM3_2053_1","MIROC5_2054_1","HADGEM2-CC_2055_1","NORESM1-M_2056_1","ACCESS1-0_2057_1","MIROC5_2058_1","ACCESS1-3_2059_1","ACCESS1-3_2060_1","MIROC5_2061_1","HADGEM2-CC_2062_1","IPSL-CM5A-LR_2063_1","MIROC5_2064_1","ACCESS1-0_2065_1","HADGEM2-CC_2066_1","MIROC5_2067_1","HADGEM2-CC_2068_1","NORESM1-M_2069_1","GFDL-CM3_2070_1","NORESM1-M_2071_1","GFDL-CM3_2072_1","ACCESS1-3_2073_1","ACCESS1-3_2074_1","NORESM1-M_2075_1","GFDL-CM3_2076_1","GFDL-CM3_2077_1","MIROC5_2078_1","NORESM1-M_2079_1","GFDL-CM3_2080_1","NORESM1-M_2081_1","NORESM1-M_2082_1","ACCESS1-3_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5149/(2^31-1),ModelProb,2),$C10156)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2084_1"},"MIROC5_2085_1","ACCESS1-0_2086_1","NORESM1-M_2087_1","ACCESS1-0_2088_1","HADGEM2-CC_2089_1","GFDL-CM3_2090_1","NORESM1-M_2091_1","MIROC5_2092_1","ACCESS1-0_2093_1","ACCESS1-3_2094_1","HADGEM2-CC_2095_1","GFDL-CM3_2096_1","ACCESS1-0_2097_1","NORESM1-M_2098_1","HADGEM2-CC_2099_1"]
[null,null,"ACCESS1-0",5000,{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(E5150/(2^31-1),ModelProb,2),$C10157)&\"_\"&E$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2020_1"},"GFDL-CM3_2021_1","ACCESS1-0_2022_1","MIROC5_2023_1","HADGEM2-CC_2024_1","GFDL-CM3_2025_1","ACCESS1-3_2026_1","NORESM1-M_2027_1","MIROC5_2028_1","HADGEM2-CC_2029_1","ACCESS1-3_2030_1","ACCESS1-3_2031_1","ACCESS1-0_2032_1","NORESM1-M_2033_1","HADGEM2-CC_2034_1","GFDL-CM3_2035_1","IPSL-CM5A-LR_2036_1","GFDL-CM3_2037_1","ACCESS1-3_2038_1","MIROC5_2039_1","ACCESS1-3_2040_1","GFDL-CM3_2041_1","MIROC5_2042_1","GFDL-CM3_2043_1","GFDL-CM3_2044_1","GFDL-CM3_2045_1","ACCESS1-3_2046_1","MIROC5_2047_1","NORESM1-M_2048_1","GFDL-CM3_2049_1","ACCESS1-0_2050_1","ACCESS1-0_2051_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(AK5150/(2^31-1),ModelProb,2),$C10157)&\"_\"&AK$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"ACCESS1-0_2052_1"},"MIROC5_2053_1","HADGEM2-CC_2054_1","ACCESS1-3_2055_1","MIROC5_2056_1","GFDL-CM3_2057_1","IPSL-CM5A-LR_2058_1","MIROC5_2059_1","ACCESS1-3_2060_1","GFDL-CM3_2061_1","ACCESS1-3_2062_1","ACCESS1-3_2063_1","MIROC5_2064_1","ACCESS1-0_2065_1","IPSL-CM5A-LR_2066_1","ACCESS1-3_2067_1","GFDL-CM3_2068_1","NORESM1-M_2069_1","ACCESS1-3_2070_1","ACCESS1-3_2071_1","IPSL-CM5A-LR_2072_1","IPSL-CM5A-LR_2073_1","ACCESS1-3_2074_1","HADGEM2-CC_2075_1","IPSL-CM5A-LR_2076_1","ACCESS1-3_2077_1","ACCESS1-3_2078_1","GFDL-CM3_2079_1","MIROC5_2080_1","NORESM1-M_2081_1","HADGEM2-CC_2082_1","ACCESS1-0_2083_1",{"$f":"IF(Sampling_Method=\"One Model per Year\",VLOOKUP(BQ5150/(2^31-1),ModelProb,2),$C10157)&\"_\"&BQ$5157&\"_\"&INDEX(GridList,MOD(ROW(),GridCount)+1)","v":"GFDL-CM3_2084_1"},"ACCESS1-3_2085_1","NORESM1-M_2086_1","HADGEM2-CC_2087_1","HADGEM2-CC_2088_1","ACCESS1-0_2089_1","ACCESS1-0_2090_1","MIROC5_2091_1","MIROC5_2092_1","ACCESS1-3_2093_1","GFDL-CM3_2094_1","ACCESS1-3_2095_1","ACCESS1-0_2096_1","ACCESS1-0_2097_1","ACCESS1-3_2098_1","MIROC5_2099_1"]

{"sheet":"Results","index":5,"n_rows":5096,"n_cols":90,"rows_kept":562,"cut":true,"hidden":false,"merged":[[74,0,74,21],[94,1,94,6]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Mean","Std Deviation"]
[null,null,"Avg NPV of Project",{"$f":"AVERAGE(NPV_Chg)","v":55928217.151197352},{"$f":"STDEV(NPV_Chg)","v":1661266.1610160437}]
[null,null,"Avg B/C Ratio",{"$f":"AVERAGE(BC_Ratio)","v":1.7669573701878074},{"$f":"STDEV(BC_Ratio)","v":2.2781350647927603E-2}]
[]
[null,null,null,null,null,null,null,null,null,"Percentile","Net NPV"]
[null,null,null,null,null,null,null,null,null,0,{"$f":"PERCENTILE(NPV_Chg,1-J29)","v":61589268.755932689}]
[null,null,null,null,null,null,null,null,null,0.05,58641527.298399299]
[null,null,null,null,null,null,null,null,null,0.1,58014328.377518252]
[null,null,null,null,null,null,null,null,null,0.15000000000000002,57615888.199931435]
[null,null,null,null,null,null,null,null,null,0.2,57329426.43825829]
[null,null,null,null,null,null,null,null,null,0.25,57041744.898990527]
[null,null,null,null,null,null,null,null,null,0.3,56800743.469218142]
[null,null,null,null,null,null,null,null,null,0.35,56573278.636770599]
[null,null,null,null,null,null,null,null,null,0.39999999999999997,56356443.082750574]
[null,null,null,null,null,null,null,null,null,0.44999999999999996,56143815.652513415]
[null,null,null,null,null,null,null,null,null,0.49999999999999994,55922905.274554342]
[null,null,null,null,null,null,null,null,null,0.54999999999999993,55714248.774608001]
[null,null,null,null,null,null,null,null,null,0.6,55488187.730515756]
[null,null,null,null,null,null,null,null,null,0.65,55266014.71882201]
[null,null,null,null,null,null,null,null,null,0.70000000000000007,55073239.188742012]
[null,null,null,null,null,null,null,null,null,0.75000000000000011,54809084.171744004]
[null,null,null,null,null,null,null,null,null,0.80000000000000016,54538292.197190568]
[null,null,null,null,null,null,null,null,null,0.8500000000000002,54231006.082092777]
[null,null,null,null,null,null,null,null,null,0.90000000000000024,53836193.583499417]
[null,null,null,null,null,null,null,null,null,0.95000000000000029,53242205.996860385]
[null,null,null,null,null,null,null,null,null,1.0000000000000002,{"$f":"MIN(NPV_Chg)","v":49692074.053906739}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SIGN(MAX(NPV_Chg))=SIGN(MIN(NPV_Chg)),NA(),INDEX($A$97:$A$5096,MATCH(0,NPV_Chg,-1)))","v":{"$error":"#N/A"}},"Breakeven"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DO NOT EDIT BELOW THIS ROW (except for User-specified Project Costs or Departure Growth Rates)"]
[]
[]
[]
[]
[]
[]
["Start_Offset",{"$f":"Analysis_Start_Yr-2020+1","v":1}]
["End_Offset",{"$f":"Analysis_End_Yr-2020+1","v":71}]
["Ann_Construction_Cost",{"$f":"Construction_Cost/MAX(Mitigation_Start_Yr-Project_Start_Yr,1)","v":40000000},"(for Simplified Project)"]
[]
[]
[null,null,null,null,null,null,null,null,"Project Costs","NPV",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099]
["NPV_MitigationCost",{"$f":"IF(Mitigation_Project_Type=\"Simplified\",$J$88,$J$89)","v":-72922197.928030431},null,null,null,null,null,null,"Simplified",{"$f":"-NPV(Discount_Rate,INDEX(K88:CL88,Start_Offset):INDEX(K88:CL88,End_Offset))","v":-72922197.928030431},{"$f":"IF(OR(K87<Project_Start_Yr,K87>Analysis_End_Yr),0,IF(K87<Mitigation_Start_Yr,Ann_Construction_Cost,IF(MOD(K87-Project_Start_Yr,Rehab_Interval_Yrs)=0,Rehab_Cost*MIN(Analysis_End_Yr+1-K87,Rehab_Interval_Yrs)/Rehab_Interval_Yrs,Annual_Maint_Cost)))","v":40000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,10000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,8400000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"IF(OR(BW87<Project_Start_Yr,BW87>Analysis_End_Yr),0,IF(BW87<Mitigation_Start_Yr,Ann_Construction_Cost,IF(MOD(BW87-Project_Start_Yr,Rehab_Interval_Yrs)=0,Rehab_Cost*MIN(Analysis_End_Yr+1-BW87,Rehab_Interval_Yrs)/Rehab_Interval_Yrs,Annual_Maint_Cost)))","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"User-Specified",{"$f":"-NPV(Discount_Rate,INDEX(K89:CL89,Start_Offset):INDEX(K89:CL89,End_Offset))","v":0}]
["Model_Status","Baseline"]
[]
[null,null,null,null,null,null,null,null,"User-Specified Annual Dep Growth Rate from Start_Yr"]
[null,null,null,null,null,null,null,null,"Cum Dep Growth Factor from Start_Yr",null,{"$f":"IF(K$87<=Project_Start_Yr,1,J93*(1+IF(Dep_GrowthRate<>0,Dep_GrowthRate,K92)))","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,{"$f":"IF(AQ$87<=Project_Start_Yr,1,AP93*(1+IF(Dep_GrowthRate<>0,Dep_GrowthRate,AQ92)))","v":1.8845405921011305},1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875,2.9717306730230932,3.0311652864835552,3.0917885922132262,3.1536243640574906,3.2166968513386403,3.2810307883654133,3.3466514041327216,3.4135844322153761,3.4818561208596837,{"$f":"IF(BW$87<=Project_Start_Yr,1,BV93*(1+IF(Dep_GrowthRate<>0,Dep_GrowthRate,BW92)))","v":3.5514932432768775},3.6225231081424152,3.6949735703052635,3.7688730417113687,3.844250502545596,3.9211355125965079,3.9995582228484383,4.0795493873054074,4.1611403750515157,4.2443631825525463,4.3292504462035977,4.4158354551276693,4.5041521642302227,4.5942352075148269,4.6861199116651235,4.7798423098984264]
[]
[null,"NPV_Results_Sorted"]
["Prob","Sim_Num","Damage_Baseline","Damage_Scenario","NPV_Scenario","NPV_Chg","BC Ratio",null,"Sim_Current","Damage_Current",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099]
[2.0000000000000001E-4,4457,-529381695.54724336,-394870228.86328024,{"$f":"D97+NPV_MitigationCost","v":-467792426.79131067},{"$f":"E97-C97","v":61589268.755932689},{"$f":"(D97-C97)/(-NPV_MitigationCost)","v":1.8445887604309099},null,1,{"$f":"-NPV(Discount_Rate,INDEX(K97:CL97,Start_Offset):INDEX(K97:CL97,End_Offset))","v":-528217156.84727997},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.0000000000000002E-4,3464,-537681229.20395386,-403184042.88694644,-476106240.81497687,61574988.388976991,1.8443929302535229,null,2,{"$f":"-NPV(Discount_Rate,INDEX(K98:CL98,Start_Offset):INDEX(K98:CL98,End_Offset))","v":-528005889.55480266},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.9999999999999995E-4,1211,-536085249.52640647,-401870675.61057812,-474792873.53860855,61292375.987797916,1.8405173970248345,null,3,{"$f":"-NPV(Discount_Rate,INDEX(K99:CL99,Start_Offset):INDEX(K99:CL99,End_Offset))","v":-529504796.21896046},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5160,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.0000000000000004E-4,1900,-541849984.75345933,-407799080.9744575,-480721278.90248793,61128705.850971401,1.8382729482633196,null,4,{"$f":"-NPV(Discount_Rate,INDEX(K100:CL100,Start_Offset):INDEX(K100:CL100,End_Offset))","v":-531523341.24719191},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5161,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1E-3,126,-541190315.42389679,-407280017.90622824,-480202215.83425868,60988099.589638114,1.8363447800878065,null,5,{"$f":"-NPV(Discount_Rate,INDEX(K101:CL101,Start_Offset):INDEX(K101:CL101,End_Offset))","v":-515119851.63932395},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5162,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.1999999999999999E-3,4824,-534578569.19859505,-400676866.82158142,-473599064.74961185,60979504.448983192,1.8362269128142035,null,6,{"$f":"-NPV(Discount_Rate,INDEX(K102:CL102,Start_Offset):INDEX(K102:CL102,End_Offset))","v":-530015380.98438966},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5163,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.4E-3,2393,-541056608.93185699,-407219643.44349211,-480141841.37152255,60914767.560334444,1.8353391599695534,null,7,{"$f":"-NPV(Discount_Rate,INDEX(K103:CL103,Start_Offset):INDEX(K103:CL103,End_Offset))","v":-531882711.92767471},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5164,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.6000000000000001E-3,1347,-531551354.38111985,-397787915.65344107,-470710113.5814715,60841240.799648345,1.8343308694520533,null,8,{"$f":"-NPV(Discount_Rate,INDEX(K104:CL104,Start_Offset):INDEX(K104:CL104,End_Offset))","v":-532498839.74996722},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5165,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.8E-3,1418,-531816304.66684043,-398175765.82507223,-471097963.75310266,60718340.913737774,1.8326455131489992,null,9,{"$f":"-NPV(Discount_Rate,INDEX(K105:CL105,Start_Offset):INDEX(K105:CL105,End_Offset))","v":-529818879.44221473},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5166,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2E-3,1414,-542402566.4426136,-408768165.58959258,-481690363.51762301,60712202.924990594,1.8325613414026505,null,10,{"$f":"-NPV(Discount_Rate,INDEX(K106:CL106,Start_Offset):INDEX(K106:CL106,End_Offset))","v":-525733718.00682312},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5167,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.2000000000000001E-3,4698,-540426514.60550809,-406910460.9054265,-479832658.83345693,60593855.772051156,1.830938417844364,null,11,{"$f":"-NPV(Discount_Rate,INDEX(K107:CL107,Start_Offset):INDEX(K107:CL107,End_Offset))","v":-525776601.77985466},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5168,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.3999999999999998E-3,3043,-536884590.7468363,-403380440.28169829,-476302638.20972872,60581952.537107587,1.8307751858617607,null,12,{"$f":"-NPV(Discount_Rate,INDEX(K108:CL108,Start_Offset):INDEX(K108:CL108,End_Offset))","v":-529927418.36972028},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5169,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.5999999999999999E-3,3531,-536058672.79985505,-402583822.65620077,-475506020.5842312,60552652.215623856,1.8303733833610647,null,13,{"$f":"-NPV(Discount_Rate,INDEX(K109:CL109,Start_Offset):INDEX(K109:CL109,End_Offset))","v":-532153805.63298869},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.8E-3,2278,-538644722.51504278,-405170968.43927735,-478093166.36730778,60551556.147735,1.8303583527130591,null,14,{"$f":"-NPV(Discount_Rate,INDEX(K110:CL110,Start_Offset):INDEX(K110:CL110,End_Offset))","v":-529529671.72517407},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5171,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.0000000000000001E-3,4636,-533683134.035263,-400210978.34751368,-473133176.27554411,60549957.759718895,1.8303364336258467,null,15,{"$f":"-NPV(Discount_Rate,INDEX(K111:CL111,Start_Offset):INDEX(K111:CL111,End_Offset))","v":-534515238.52620572},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5172,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.2000000000000002E-3,197,-538569189.70781875,-405108823.45474452,-478031021.38277495,60538168.325043797,1.830174762214259,null,16,{"$f":"-NPV(Discount_Rate,INDEX(K112:CL112,Start_Offset):INDEX(K112:CL112,End_Offset))","v":-528104342.61911607},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5173,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.3999999999999998E-3,465,-529744090.09703791,-396287754.16105092,-469209952.08908135,60534138.007956564,1.830119493486742,null,17,{"$f":"-NPV(Discount_Rate,INDEX(K113:CL113,Start_Offset):INDEX(K113:CL113,End_Offset))","v":-527465298.20496249},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5174,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.5999999999999999E-3,3906,-538587191.69087708,-405199883.6802808,-478122081.60831124,60465110.082565844,1.8291728966019518,null,18,{"$f":"-NPV(Discount_Rate,INDEX(K114:CL114,Start_Offset):INDEX(K114:CL114,End_Offset))","v":-521901426.70612139},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5175,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.8E-3,3308,-540158726.29833281,-406837352.13591892,-479759550.06394935,60399176.234383464,1.8282687295574058,null,19,{"$f":"-NPV(Discount_Rate,INDEX(K115:CL115,Start_Offset):INDEX(K115:CL115,End_Offset))","v":-525837121.02724546},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5176,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.0000000000000001E-3,3340,-542646079.9114753,-409336903.03019309,-482259100.95822352,60386978.953251779,1.8281014652472474,null,20,{"$f":"-NPV(Discount_Rate,INDEX(K116:CL116,Start_Offset):INDEX(K116:CL116,End_Offset))","v":-526816060.21059126},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.1999999999999997E-3,4750,-535086383.11593622,-401791801.64104664,-474713999.56907707,60372383.546859145,1.8279013148567305,null,21,{"$f":"-NPV(Discount_Rate,INDEX(K117:CL117,Start_Offset):INDEX(K117:CL117,End_Offset))","v":-525144615.537588},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5178,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.4000000000000003E-3,2998,-533926681.38393229,-400632112.551835,-473554310.47986543,60372370.904066861,1.8279011414830166,null,22,{"$f":"-NPV(Discount_Rate,INDEX(K118:CL118,Start_Offset):INDEX(K118:CL118,End_Offset))","v":-524472279.62850875},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5179,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.5999999999999999E-3,4986,-533465372.36529368,-400234646.15843183,-473156844.08646226,60308528.278831422,1.8270256518920631,null,23,{"$f":"-NPV(Discount_Rate,INDEX(K119:CL119,Start_Offset):INDEX(K119:CL119,End_Offset))","v":-530411804.52906966},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5180,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.7999999999999996E-3,2577,-534562531.49904913,-401381924.02921516,-474304121.95724559,60258409.541803539,1.8263383613488275,null,24,{"$f":"-NPV(Discount_Rate,INDEX(K120:CL120,Start_Offset):INDEX(K120:CL120,End_Offset))","v":-531489801.50558543},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.0000000000000001E-3,3350,-531113967.2518155,-397954991.84884477,-470877189.7768752,60236777.4749403,1.8260417155060269,null,25,{"$f":"-NPV(Discount_Rate,INDEX(K121:CL121,Start_Offset):INDEX(K121:CL121,End_Offset))","v":-529797448.98337644},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.1999999999999998E-3,4926,-534160813.80556738,-401003057.50454932,-473925255.43257976,60235558.372987628,1.8260249976617036,null,26,{"$f":"-NPV(Discount_Rate,INDEX(K122:CL122,Start_Offset):INDEX(K122:CL122,End_Offset))","v":-522645740.22148126},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.4000000000000003E-3,4356,-534570553.68407118,-401422858.60258979,-474345056.53062022,60225497.153450966,1.8258870256885249,null,27,{"$f":"-NPV(Discount_Rate,INDEX(K123:CL123,Start_Offset):INDEX(K123:CL123,End_Offset))","v":-524281741.51851922},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.5999999999999999E-3,131,-532797233.14715195,-399733751.32185972,-472655949.24989015,60141283.897261798,1.8247321886350356,null,28,{"$f":"-NPV(Discount_Rate,INDEX(K124:CL124,Start_Offset):INDEX(K124:CL124,End_Offset))","v":-531868546.96973354},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5185,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.7999999999999996E-3,3921,-534498849.19242221,-401436921.95230335,-474359119.88033378,60139729.31208843,1.8247108702269577,null,29,{"$f":"-NPV(Discount_Rate,INDEX(K125:CL125,Start_Offset):INDEX(K125:CL125,End_Offset))","v":-519631529.94529217},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5186,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.0000000000000001E-3,4145,-533764005.57844675,-400706554.48550993,-473628752.41354036,60135253.164906383,1.824649487721915,null,30,{"$f":"-NPV(Discount_Rate,INDEX(K126:CL126,Start_Offset):INDEX(K126:CL126,End_Offset))","v":-520831547.94012833},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5187,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.1999999999999998E-3,2607,-531392356.87602806,-398340252.01517874,-471262449.94320917,60129906.93281889,1.8245761735289887,null,31,{"$f":"-NPV(Discount_Rate,INDEX(K127:CL127,Start_Offset):INDEX(K127:CL127,End_Offset))","v":-524229997.33908671},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5188,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.4000000000000003E-3,3897,-520428602.03057885,-387428788.68995732,-460350986.61798775,60077615.4125911,1.8238590870763918,null,32,{"$f":"-NPV(Discount_Rate,INDEX(K128:CL128,Start_Offset):INDEX(K128:CL128,End_Offset))","v":-526256893.67548227},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5189,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.6E-3,3329,-537403259.13710642,-404439380.60680741,-477361578.53483784,60041680.602268577,1.8233663042017179,null,33,{"$f":"-NPV(Discount_Rate,INDEX(K129:CL129,Start_Offset):INDEX(K129:CL129,End_Offset))","v":-525889323.25649142},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5190,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.7999999999999996E-3,3584,-528709837.70537525,-395750270.21930557,-468672468.14733601,60037369.558039248,1.8233071857939926,null,34,{"$f":"-NPV(Discount_Rate,INDEX(K130:CL130,Start_Offset):INDEX(K130:CL130,End_Offset))","v":-522443348.18135083},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5191,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[7.0000000000000001E-3,535,-541368823.80535448,-408421449.08561814,-481343647.01364857,60025176.791705906,1.8231399833963717,null,35,{"$f":"-NPV(Discount_Rate,INDEX(K131:CL131,Start_Offset):INDEX(K131:CL131,End_Offset))","v":-522712017.81009203},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5192,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[7.1999999999999998E-3,151,-533132263.7405141,-400239820.56113374,-473162018.48916417,59970245.251349926,1.8223866936997255,null,36,{"$f":"-NPV(Discount_Rate,INDEX(K132:CL132,Start_Offset):INDEX(K132:CL132,End_Offset))","v":-536101028.26838493},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5193,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[7.4000000000000003E-3,1969,-532495509.53946054,-399607322.47960061,-472529520.40763104,59965989.1318295,1.8223283284880156,null,37,{"$f":"-NPV(Discount_Rate,INDEX(K133:CL133,Start_Offset):INDEX(K133:CL133,End_Offset))","v":-528002018.04892808},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5194,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[7.6E-3,1876,-538896200.61758578,-406012932.63895828,-478935130.56698871,59961070.050597072,1.8222608719196154,null,38,{"$f":"-NPV(Discount_Rate,INDEX(K134:CL134,Start_Offset):INDEX(K134:CL134,End_Offset))","v":-530915939.40973753},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5195,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[7.7999999999999996E-3,3029,-549365062.52757037,-416497552.53508967,-489419750.4631201,59945312.064450264,1.8220447787875576,null,39,{"$f":"-NPV(Discount_Rate,INDEX(K135:CL135,Start_Offset):INDEX(K135:CL135,End_Offset))","v":-529507565.47426873},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5196,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.0000000000000002E-3,4364,-527061226.9257279,-394196941.91768819,-467119139.84571862,59942087.080009282,1.8220005537842991,null,40,{"$f":"-NPV(Discount_Rate,INDEX(K136:CL136,Start_Offset):INDEX(K136:CL136,End_Offset))","v":-529386529.93477917},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5197,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.2000000000000007E-3,4912,-525820298.14271623,-392962089.95930451,-465884287.88733494,59936010.255381286,1.8219172207965304,null,41,{"$f":"-NPV(Discount_Rate,INDEX(K137:CL137,Start_Offset):INDEX(K137:CL137,End_Offset))","v":-525216533.59911114},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5198,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.3999999999999995E-3,4653,-528137821.33735508,-395299859.40338963,-468222057.33142006,59915764.005935013,1.8216395790081377,null,42,{"$f":"-NPV(Discount_Rate,INDEX(K138:CL138,Start_Offset):INDEX(K138:CL138,End_Offset))","v":-533182122.52842462},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5199,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.6E-3,3524,-530502713.50686747,-397679568.8526119,-470601766.78064233,59900946.726225138,1.8214363860143596,null,43,{"$f":"-NPV(Discount_Rate,INDEX(K139:CL139,Start_Offset):INDEX(K139:CL139,End_Offset))","v":-535950141.08619595},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.8000000000000005E-3,109,-533740592.00700963,-400921466.07878679,-473843664.00681722,59896928.000192404,1.8213812762378181,null,44,{"$f":"-NPV(Discount_Rate,INDEX(K140:CL140,Start_Offset):INDEX(K140:CL140,End_Offset))","v":-532730041.53460771},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.9999999999999993E-3,3840,-531238866.74003172,-398423233.38393515,-471345431.31196558,59893435.428066134,1.8213333817389479,null,45,{"$f":"-NPV(Discount_Rate,INDEX(K141:CL141,Start_Offset):INDEX(K141:CL141,End_Offset))","v":-531379163.38664407},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[9.1999999999999998E-3,4265,-532193404.85881644,-399382380.6809274,-472304578.60895783,59888826.249858618,1.8212701749467985,null,46,{"$f":"-NPV(Discount_Rate,INDEX(K142:CL142,Start_Offset):INDEX(K142:CL142,End_Offset))","v":-526045733.89788586},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[9.4000000000000004E-3,800,-541309526.96294272,-408503462.59103042,-481425660.51906085,59883866.443881869,1.8212021599099828,null,47,{"$f":"-NPV(Discount_Rate,INDEX(K143:CL143,Start_Offset):INDEX(K143:CL143,End_Offset))","v":-535047921.50149995},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5204,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[9.5999999999999992E-3,2895,-533889541.47948974,-401085478.93041313,-474007676.85844356,59881864.621046185,1.8211747084220606,null,48,{"$f":"-NPV(Discount_Rate,INDEX(K144:CL144,Start_Offset):INDEX(K144:CL144,End_Offset))","v":-536321569.50038737},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5205,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[9.7999999999999997E-3,754,-535461096.08919549,-402666466.80038416,-475588664.7284146,59872431.360780895,1.821045347808512,null,49,{"$f":"-NPV(Discount_Rate,INDEX(K145:CL145,Start_Offset):INDEX(K145:CL145,End_Offset))","v":-530115233.54878181},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5206,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.01,2047,-541862489.04422402,-409076826.08197033,-481999024.01000077,59863465.034223258,1.8209223903715119,null,50,{"$f":"-NPV(Discount_Rate,INDEX(K146:CL146,Start_Offset):INDEX(K146:CL146,End_Offset))","v":-527531943.33424044},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5207,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.0200000000000001E-2,2761,-526709156.99741328,-393933674.5680427,-466855872.49607313,59853284.501340151,1.8207827822251261,null,51,{"$f":"-NPV(Discount_Rate,INDEX(K147:CL147,Start_Offset):INDEX(K147:CL147,End_Offset))","v":-525253297.2774539},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5208,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.04E-2,3326,-530126315.77946907,-397378789.84244663,-470300987.77047706,59825328.008992016,1.8203994079832291,null,52,{"$f":"-NPV(Discount_Rate,INDEX(K148:CL148,Start_Offset):INDEX(K148:CL148,End_Offset))","v":-539359331.73731124},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5209,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.06E-2,4883,-540653439.8719207,-407917218.50792783,-480839416.43595827,59814023.435962439,1.8202443855984027,null,53,{"$f":"-NPV(Discount_Rate,INDEX(K149:CL149,Start_Offset):INDEX(K149:CL149,End_Offset))","v":-526062228.39726049},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5210,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.0800000000000001E-2,3763,-542853617.69818795,-410131470.94422913,-483053668.87225956,59799948.82592839,1.8200513770161884,null,54,{"$f":"-NPV(Discount_Rate,INDEX(K150:CL150,Start_Offset):INDEX(K150:CL150,End_Offset))","v":-525553394.52762854},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5211,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.0999999999999999E-2,1847,-535274797.72632319,-402559489.52073574,-475481687.44876617,59793110.277557015,1.8199575983237506,null,55,{"$f":"-NPV(Discount_Rate,INDEX(K151:CL151,Start_Offset):INDEX(K151:CL151,End_Offset))","v":-525827985.42571509},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5212,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.12E-2,3151,-531126714.82873124,-398414642.29088575,-471336840.21891618,59789874.609815061,1.8199132268177636,null,56,{"$f":"-NPV(Discount_Rate,INDEX(K152:CL152,Start_Offset):INDEX(K152:CL152,End_Offset))","v":-523941539.7303825},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5213,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.14E-2,659,-534793757.90628046,-402084863.08551079,-475007061.01354122,59786696.892739236,1.8198696500034859,null,57,{"$f":"-NPV(Discount_Rate,INDEX(K153:CL153,Start_Offset):INDEX(K153:CL153,End_Offset))","v":-531778602.16479772},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5214,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.1599999999999999E-2,4261,-532449240.28331965,-399741314.15143102,-472663512.07946146,59785728.203858197,1.8198563661350815,null,58,{"$f":"-NPV(Discount_Rate,INDEX(K154:CL154,Start_Offset):INDEX(K154:CL154,End_Offset))","v":-533345311.7095418},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5215,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.18E-2,3266,-533848268.92136556,-401141055.26850808,-474063253.19653851,59785015.724827051,1.819846595735239,null,59,{"$f":"-NPV(Discount_Rate,INDEX(K155:CL155,Start_Offset):INDEX(K155:CL155,End_Offset))","v":-522644230.7013669},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5216,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.2E-2,863,-532717678.90768117,-400012483.28812319,-472934681.21615362,59782997.691527545,1.8198189219492473,null,60,{"$f":"-NPV(Discount_Rate,INDEX(K156:CL156,Start_Offset):INDEX(K156:CL156,End_Offset))","v":-535581957.16535467},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5217,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.2200000000000001E-2,1753,-530883910.23191988,-398186950.86127669,-471109148.78930712,59774761.442612767,1.819705976246172,null,61,{"$f":"-NPV(Discount_Rate,INDEX(K157:CL157,Start_Offset):INDEX(K157:CL157,End_Offset))","v":-521329609.76697993},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5218,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.24E-2,3049,-532275225.45126778,-399592960.46853131,-472515158.39656174,59760067.054706037,1.8195044684978561,null,62,{"$f":"-NPV(Discount_Rate,INDEX(K158:CL158,Start_Offset):INDEX(K158:CL158,End_Offset))","v":-527729935.05465251},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.26E-2,1266,-537599683.78035259,-404919940.08203059,-477842138.01006103,59757545.770291567,1.8194698935057945,null,63,{"$f":"-NPV(Discount_Rate,INDEX(K159:CL159,Start_Offset):INDEX(K159:CL159,End_Offset))","v":-532072486.89140069},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.2800000000000001E-2,4175,-533825424.62352777,-401147220.84362084,-474069418.77165127,59756005.851876497,1.8194487762265734,null,64,{"$f":"-NPV(Discount_Rate,INDEX(K160:CL160,Start_Offset):INDEX(K160:CL160,End_Offset))","v":-532040792.03304189},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5221,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.2999999999999999E-2,2068,-530333101.7663784,-397678895.69980919,{"$f":"D161+NPV_MitigationCost","v":-470601093.62783962},{"$f":"E161-C161","v":59732008.138538778},{"$f":"(D161-C161)/(-NPV_MitigationCost)","v":1.8191196896929858},null,65,{"$f":"-NPV(Discount_Rate,INDEX(K161:CL161,Start_Offset):INDEX(K161:CL161,End_Offset))","v":-534490814.30599111},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.32E-2,4701,-526858470.04745489,-394215892.93622506,-467138090.86425549,59720379.183199406,1.8189602189739209,null,66,{"$f":"-NPV(Discount_Rate,INDEX(K162:CL162,Start_Offset):INDEX(K162:CL162,End_Offset))","v":-524784203.67439926},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5223,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.34E-2,1058,-527036393.65380931,-394401437.79870152,-467323635.72673196,59712757.927077353,1.8188557068179712,null,67,{"$f":"-NPV(Discount_Rate,INDEX(K163:CL163,Start_Offset):INDEX(K163:CL163,End_Offset))","v":-538516952.99683297},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5224,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.3599999999999999E-2,1179,-533294289.12174666,-400662937.77949268,-473585135.70752311,59709153.414223552,1.818806277248427,null,68,{"$f":"-NPV(Discount_Rate,INDEX(K164:CL164,Start_Offset):INDEX(K164:CL164,End_Offset))","v":-521180073.88291913},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5225,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.38E-2,1572,-546090060.95650375,-413458786.83982426,-486380984.76785469,59709076.188649058,1.8188052182351677,null,69,{"$f":"-NPV(Discount_Rate,INDEX(K165:CL165,Start_Offset):INDEX(K165:CL165,End_Offset))","v":-523568461.0466466},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.4E-2,1933,-532831271.31709945,-400201403.08327812,-473123601.01130855,59707670.305790901,1.8187859390184395,null,70,{"$f":"-NPV(Discount_Rate,INDEX(K166:CL166,Start_Offset):INDEX(K166:CL166,End_Offset))","v":-537306129.17127478},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.4200000000000001E-2,668,-527694414.65220451,-395069252.51183254,-467991450.43986297,59702964.212341547,1.8187214032037895,null,71,{"$f":"-NPV(Discount_Rate,INDEX(K167:CL167,Start_Offset):INDEX(K167:CL167,End_Offset))","v":-528581131.54989731},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5228,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.44E-2,969,-535318439.5877316,-402693628.36450654,-475615826.29253697,59702613.295194626,1.8187165909908161,null,72,{"$f":"-NPV(Discount_Rate,INDEX(K168:CL168,Start_Offset):INDEX(K168:CL168,End_Offset))","v":-529960912.05037701},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5229,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.46E-2,8,-532498839.74996722,-399879400.00286639,-472801597.93089682,59697241.819070399,1.8186429306202176,null,73,{"$f":"-NPV(Discount_Rate,INDEX(K169:CL169,Start_Offset):INDEX(K169:CL169,End_Offset))","v":-530398912.86482322},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5230,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.4800000000000001E-2,854,-522711782.95467269,-390105445.15842313,-463027643.08645356,59684139.868219137,1.8184632603521302,null,74,{"$f":"-NPV(Discount_Rate,INDEX(K170:CL170,Start_Offset):INDEX(K170:CL170,End_Offset))","v":-532356682.01301825},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5231,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.4999999999999999E-2,3621,-525940460.18392485,-393336209.67891008,-466258407.60694051,59682052.576984346,1.8184346368150714,null,75,{"$f":"-NPV(Discount_Rate,INDEX(K171:CL171,Start_Offset):INDEX(K171:CL171,End_Offset))","v":-529215978.48954213},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5232,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.52E-2,4191,-529362323.4604066,-396760052.45639825,-469682250.38442868,59680073.075977921,1.8184074914318731,null,76,{"$f":"-NPV(Discount_Rate,INDEX(K172:CL172,Start_Offset):INDEX(K172:CL172,End_Offset))","v":-520951415.21765524},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5233,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.54E-2,4925,-537535403.88639402,-404940682.16191149,-477862880.08994192,59672523.796452105,1.8183039663086553,null,77,{"$f":"-NPV(Discount_Rate,INDEX(K173:CL173,Start_Offset):INDEX(K173:CL173,End_Offset))","v":-531782438.82277519},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5234,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.5599999999999999E-2,4269,-530892184.65891474,-398298903.25562036,-471221101.18365079,59671083.475263953,1.8182842148306544,null,78,{"$f":"-NPV(Discount_Rate,INDEX(K174:CL174,Start_Offset):INDEX(K174:CL174,End_Offset))","v":-521760898.87601703},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5235,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.5800000000000002E-2,4142,-540601438.71693492,-408028135.35804415,-480950333.28607458,59651105.430860341,1.8180102510038465,null,79,{"$f":"-NPV(Discount_Rate,INDEX(K175:CL175,Start_Offset):INDEX(K175:CL175,End_Offset))","v":-523403078.04682708},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5236,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.6E-2,1619,-528145688.01846677,-395574209.1113404,-468496407.03937083,59649280.979095936,1.8179852318489629,null,80,{"$f":"-NPV(Discount_Rate,INDEX(K176:CL176,Start_Offset):INDEX(K176:CL176,End_Offset))","v":-523571770.66059899},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5237,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.6199999999999999E-2,2690,-541042574.41229701,-408473973.37521088,-481396171.30324131,59646403.109055698,1.8179457669106862,null,81,{"$f":"-NPV(Discount_Rate,INDEX(K177:CL177,Start_Offset):INDEX(K177:CL177,End_Offset))","v":-532142351.44571644},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5238,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.6400000000000001E-2,4997,-529415370.63771439,-396878256.24856955,-469800454.17659998,59614916.461114407,1.817513982778612,null,82,{"$f":"-NPV(Discount_Rate,INDEX(K178:CL178,Start_Offset):INDEX(K178:CL178,End_Offset))","v":-523601262.55903518},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5239,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.66E-2,4460,-532553196.39749491,-400025994.87169063,-472948192.79972106,59605003.59777385,1.8173780452503667,null,83,{"$f":"-NPV(Discount_Rate,INDEX(K179:CL179,Start_Offset):INDEX(K179:CL179,End_Offset))","v":-530823345.98736507},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5240,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.6799999999999999E-2,1126,-542118972.09941828,-409596311.6191411,-482518509.54717153,59600462.552246749,1.817315772778388,null,84,{"$f":"-NPV(Discount_Rate,INDEX(K180:CL180,Start_Offset):INDEX(K180:CL180,End_Offset))","v":-520440345.2414552},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5241,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.7000000000000001E-2,3995,-537408984.28157783,-404894597.38211346,-477816795.31014389,59592188.971433938,1.8172023151338312,null,85,{"$f":"-NPV(Discount_Rate,INDEX(K181:CL181,Start_Offset):INDEX(K181:CL181,End_Offset))","v":-524648523.0351184},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5242,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.72E-2,2768,-528956084.05224532,-396447051.31022108,-469369249.23825151,59586834.813993812,1.8171288922585991,null,86,{"$f":"-NPV(Discount_Rate,INDEX(K182:CL182,Start_Offset):INDEX(K182:CL182,End_Offset))","v":-521829852.98960209},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5243,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.7399999999999999E-2,2582,-527028192.93596894,-394521790.16346693,-467443988.09149736,59584204.844471574,1.8170928268409763,null,87,{"$f":"-NPV(Discount_Rate,INDEX(K183:CL183,Start_Offset):INDEX(K183:CL183,End_Offset))","v":-530708200.57987481},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.7600000000000001E-2,661,-538594331.77435601,-406103829.28331178,-479026027.21134222,59568304.563013792,1.8168747823783906,null,88,{"$f":"-NPV(Discount_Rate,INDEX(K184:CL184,Start_Offset):INDEX(K184:CL184,End_Offset))","v":-519897818.14053237},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.78E-2,4225,-529066797.11952811,-396580347.34507811,-469502545.27310854,59564251.846419573,1.8168192064809361,null,89,{"$f":"-NPV(Discount_Rate,INDEX(K185:CL185,Start_Offset):INDEX(K185:CL185,End_Offset))","v":-526101959.20172757},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.7999999999999999E-2,3628,-536175949.93565708,-403691606.3921771,-476613804.32020754,59562145.615449548,1.8167903232186391,null,90,{"$f":"-NPV(Discount_Rate,INDEX(K186:CL186,Start_Offset):INDEX(K186:CL186,End_Offset))","v":-524404286.66510302},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5247,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.8200000000000001E-2,1707,-534708447.9456957,-402256972.70358634,-475179170.63161677,59529277.314078927,1.8163395921339416,null,91,{"$f":"-NPV(Discount_Rate,INDEX(K187:CL187,Start_Offset):INDEX(K187:CL187,End_Offset))","v":-526728158.92982876},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.84E-2,3046,-528606913.18352103,-396179844.02155036,-469102041.94958079,59504871.233940244,1.8160049055661729,null,92,{"$f":"-NPV(Discount_Rate,INDEX(K188:CL188,Start_Offset):INDEX(K188:CL188,End_Offset))","v":-524503824.22019345},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5249,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.8599999999999998E-2,2159,-542553960.92250776,-410130875.15538323,-483053073.08341366,59500887.839094102,1.8159502802948657,null,93,{"$f":"-NPV(Discount_Rate,INDEX(K189:CL189,Start_Offset):INDEX(K189:CL189,End_Offset))","v":-521041524.67184436},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5250,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.8800000000000001E-2,3589,-526319151.74435598,-393903517.98752278,-466825715.91555321,59493435.828802764,1.8158480890485365,null,94,{"$f":"-NPV(Discount_Rate,INDEX(K190:CL190,Start_Offset):INDEX(K190:CL190,End_Offset))","v":-519902367.20280743},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5251,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.9E-2,980,-527876837.95848018,-395480000.59025997,-468402198.5182904,59474639.440189779,1.8155903295576399,null,95,{"$f":"-NPV(Discount_Rate,INDEX(K191:CL191,Start_Offset):INDEX(K191:CL191,End_Offset))","v":-535350889.89836961},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5252,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.9199999999999998E-2,1754,-529878756.09000713,-397501678.57245958,-470423876.50049001,59454879.589517117,1.8153193578750231,null,96,{"$f":"-NPV(Discount_Rate,INDEX(K192:CL192,Start_Offset):INDEX(K192:CL192,End_Offset))","v":-525293523.59898078},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5253,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.9400000000000001E-2,2491,-534028933.43188554,-401662659.16951329,-474584857.09754372,59444076.334341824,1.8151712101849884,null,97,{"$f":"-NPV(Discount_Rate,INDEX(K193:CL193,Start_Offset):INDEX(K193:CL193,End_Offset))","v":-522650480.27132469},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5254,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.9599999999999999E-2,564,-525835532.36757946,-393474806.60675728,-466397004.53478771,59438527.832791746,1.8150951222212719,null,98,{"$f":"-NPV(Discount_Rate,INDEX(K194:CL194,Start_Offset):INDEX(K194:CL194,End_Offset))","v":-531943600.80403334},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5255,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1.9800000000000002E-2,1637,-536648125.72735649,-404290263.84424424,-477212461.77227467,59435663.95508182,1.8150558491632554,null,99,{"$f":"-NPV(Discount_Rate,INDEX(K195:CL195,Start_Offset):INDEX(K195:CL195,End_Offset))","v":-519185251.4200986},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5256,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.02,1633,-528491673.47446156,-396135487.07155198,-469057684.99958241,59433988.474879146,1.8150328728919651,null,100,{"$f":"-NPV(Discount_Rate,INDEX(K196:CL196,Start_Offset):INDEX(K196:CL196,End_Offset))","v":-538290708.2771436},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5257,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.0199999999999999E-2,4416,-528113571.15335971,-395773468.2516467,-468695666.17967713,59417904.973682582,1.8148123158921277,null,101,{"$f":"-NPV(Discount_Rate,INDEX(K197:CL197,Start_Offset):INDEX(K197:CL197,End_Offset))","v":-524329419.06955749},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5258,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.0400000000000001E-2,3445,-532198480.46184939,-399859790.93045187,-472781988.8584823,59416491.60336709,1.8147929339980589,null,102,{"$f":"-NPV(Discount_Rate,INDEX(K198:CL198,Start_Offset):INDEX(K198:CL198,End_Offset))","v":-527282748.02941304},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5259,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.06E-2,2133,-528609874.27212667,-396295500.47285652,-469217698.40088695,59392175.871239722,1.8144594863947465,null,103,{"$f":"-NPV(Discount_Rate,INDEX(K199:CL199,Start_Offset):INDEX(K199:CL199,End_Offset))","v":-526060041.53925759},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5260,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.0799999999999999E-2,2523,-536946559.53476417,-404633725.02934223,-477555922.95737267,59390636.577391505,1.8144383776803641,null,104,{"$f":"-NPV(Discount_Rate,INDEX(K200:CL200,Start_Offset):INDEX(K200:CL200,End_Offset))","v":-521322764.48265707},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5261,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.1000000000000001E-2,3593,-532773879.92709297,-400464906.97747749,-473387104.90550792,59386775.021585047,1.814385423217715,null,105,{"$f":"-NPV(Discount_Rate,INDEX(K201:CL201,Start_Offset):INDEX(K201:CL201,End_Offset))","v":-532273623.42638171},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5262,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.12E-2,50,-527531943.33424044,-395237620.21545202,-468159818.14348245,59372125.19075799,1.8141845264915699,null,106,{"$f":"-NPV(Discount_Rate,INDEX(K202:CL202,Start_Offset):INDEX(K202:CL202,End_Offset))","v":-529773992.38365531},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.1399999999999999E-2,3528,-543631640.30758822,-411345441.67069381,-484267639.59872425,59364000.708863974,1.8140731134770851,null,107,{"$f":"-NPV(Discount_Rate,INDEX(K203:CL203,Start_Offset):INDEX(K203:CL203,End_Offset))","v":-528957642.48596382},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5264,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.1600000000000001E-2,4218,-545446604.10780096,-413168799.36949801,-486090997.29752845,59355606.810272515,1.813958005885296,null,108,{"$f":"-NPV(Discount_Rate,INDEX(K204:CL204,Start_Offset):INDEX(K204:CL204,End_Offset))","v":-530361912.29393923},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5265,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.18E-2,2468,-531123086.51702785,-398851057.64361304,-471773255.57164347,59349830.945384383,1.8138788000323152,null,109,{"$f":"-NPV(Discount_Rate,INDEX(K205:CL205,Start_Offset):INDEX(K205:CL205,End_Offset))","v":-533740592.00700963},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5266,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.1999999999999999E-2,3551,-536536277.53992343,-404266525.52453053,-477188723.45256096,59347554.087362468,1.8138475769193727,null,110,{"$f":"-NPV(Discount_Rate,INDEX(K206:CL206,Start_Offset):INDEX(K206:CL206,End_Offset))","v":-523670866.9218545},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.2200000000000001E-2,2760,-525531905.25114352,-393262742.01647902,-466184939.94450945,59346965.306634068,1.8138395028247194,null,111,{"$f":"-NPV(Discount_Rate,INDEX(K207:CL207,Start_Offset):INDEX(K207:CL207,End_Offset))","v":-530110669.26794225},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5268,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.24E-2,209,-527626128.20539969,-395361375.12729496,-468283573.05532539,59342555.150074303,1.8137790252652783,null,112,{"$f":"-NPV(Discount_Rate,INDEX(K208:CL208,Start_Offset):INDEX(K208:CL208,End_Offset))","v":-523322824.74141538},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.2599999999999999E-2,1862,-537916061.32593703,-405656731.14548022,-478578929.07351065,59337132.252426386,1.8137046597387034,null,113,{"$f":"-NPV(Discount_Rate,INDEX(K209:CL209,Start_Offset):INDEX(K209:CL209,End_Offset))","v":-529540695.75859559},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5270,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.2800000000000001E-2,105,-532273623.42638171,-400020279.64512783,-472942477.57315826,59331145.853223443,1.8136225667769847,null,114,{"$f":"-NPV(Discount_Rate,INDEX(K210:CL210,Start_Offset):INDEX(K210:CL210,End_Offset))","v":-524968075.8485359},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5271,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.3E-2,1136,-538018879.68263042,-405766608.36533475,-478688806.29336518,59330073.389265239,1.8136078598154741,null,115,{"$f":"-NPV(Discount_Rate,INDEX(K211:CL211,Start_Offset):INDEX(K211:CL211,End_Offset))","v":-529747099.22210997},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5272,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.3199999999999998E-2,2217,-524774229.55944395,-392527431.4157266,-465449629.34375703,59324600.215686917,1.8135328048427246,null,116,{"$f":"-NPV(Discount_Rate,INDEX(K212:CL212,Start_Offset):INDEX(K212:CL212,End_Offset))","v":-529875402.66876429},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.3400000000000001E-2,1638,-523198760.90140307,-390955194.52444643,-463877392.45247686,59321368.44892621,1.8134884868318508,null,117,{"$f":"-NPV(Discount_Rate,INDEX(K213:CL213,Start_Offset):INDEX(K213:CL213,End_Offset))","v":-524435668.46940726},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5274,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.3599999999999999E-2,2447,-528414496.03160489,-396182303.26721829,-469104501.19524872,59309994.836356163,1.8133325176908595,null,118,{"$f":"-NPV(Discount_Rate,INDEX(K214:CL214,Start_Offset):INDEX(K214:CL214,End_Offset))","v":-525973020.52234399},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5275,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.3800000000000002E-2,3693,-539775060.7483983,-407549365.6537838,-480471563.58181423,59303497.166584074,1.8132434135503273,null,119,{"$f":"-NPV(Discount_Rate,INDEX(K215:CL215,Start_Offset):INDEX(K215:CL215,End_Offset))","v":-533652975.21605909},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5276,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.4E-2,739,-531925487.84981501,-399708190.95864695,-472630388.88667738,59295098.963137627,1.8131282469250052,null,120,{"$f":"-NPV(Discount_Rate,INDEX(K216:CL216,Start_Offset):INDEX(K216:CL216,End_Offset))","v":-527261471.19884002},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.4199999999999999E-2,3890,-534633438.98029906,-402424515.2166037,-475346713.14463413,59286725.835664928,1.8130134241726663,null,121,{"$f":"-NPV(Discount_Rate,INDEX(K217:CL217,Start_Offset):INDEX(K217:CL217,End_Offset))","v":-531252343.44583762},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5278,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.4400000000000002E-2,2436,-534510860.37210387,-402305696.79754442,-475227894.72557485,59282965.646529019,1.8129618597760524,null,122,{"$f":"-NPV(Discount_Rate,INDEX(K218:CL218,Start_Offset):INDEX(K218:CL218,End_Offset))","v":-528860894.43049508},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5279,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.46E-2,212,-536074462.63263851,-403879839.94111168,-476802037.86914212,59272424.763496399,1.8128173100596132,null,123,{"$f":"-NPV(Discount_Rate,INDEX(K219:CL219,Start_Offset):INDEX(K219:CL219,End_Offset))","v":-523037079.9282465},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5280,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.4799999999999999E-2,3773,-530403892.10329551,-398217919.27066207,-471140117.1986925,59263774.904603004,1.8126986924213746,null,124,{"$f":"-NPV(Discount_Rate,INDEX(K220:CL220,Start_Offset):INDEX(K220:CL220,End_Offset))","v":-529414715.59011126},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5281,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.5000000000000001E-2,4546,-530990435.3923381,-398811228.28369772,-471733426.21172816,59257009.180609941,1.8126059123875125,null,125,{"$f":"-NPV(Discount_Rate,INDEX(K221:CL221,Start_Offset):INDEX(K221:CL221,End_Offset))","v":-521525325.73508024},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.52E-2,2460,-532851877.6824199,-400690597.14367211,-473612795.07170254,59239082.610717356,1.8123600809342384,null,126,{"$f":"-NPV(Discount_Rate,INDEX(K222:CL222,Start_Offset):INDEX(K222:CL222,End_Offset))","v":-541190315.42389679},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5283,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.5399999999999999E-2,2165,-534735467.96573859,-402574863.27217555,-475497061.20020598,59238406.765532613,1.8123508129033241,null,127,{"$f":"-NPV(Discount_Rate,INDEX(K223:CL223,Start_Offset):INDEX(K223:CL223,End_Offset))","v":-515993056.39195013},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5284,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.5600000000000001E-2,3451,-532821214.75727081,-400675218.55253041,-473597416.48056084,59223798.276709974,1.8121504831102333,null,128,{"$f":"-NPV(Discount_Rate,INDEX(K224:CL224,Start_Offset):INDEX(K224:CL224,End_Offset))","v":-512011298.82932347},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5285,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.58E-2,334,-539065370.99871123,-406921542.61847878,{"$f":"D225+NPV_MitigationCost","v":-479843740.54650921},{"$f":"E225-C225","v":59221630.452202022},{"$f":"(D225-C225)/(-NPV_MitigationCost)","v":1.8121207552006318},null,129,{"$f":"-NPV(Discount_Rate,INDEX(K225:CL225,Start_Offset):INDEX(K225:CL225,End_Offset))","v":-543500525.57921064},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5286,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.5999999999999999E-2,4641,-526833822.22789073,-394715913.40954256,-467638111.33757299,59195710.890317738,1.8117653138861796,null,130,{"$f":"-NPV(Discount_Rate,INDEX(K226:CL226,Start_Offset):INDEX(K226:CL226,End_Offset))","v":-529007480.43072093},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.6200000000000001E-2,4242,-538104278.4433322,-406000561.9338817,-478922759.86191213,59181518.581420064,1.8115706912705574,null,131,{"$f":"-NPV(Discount_Rate,INDEX(K227:CL227,Start_Offset):INDEX(K227:CL227,End_Offset))","v":-532797233.14715195},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5288,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.64E-2,3448,-532073265.69247431,-399971980.81775856,-472894178.74578899,59179086.946685314,1.8115373456665598,null,132,{"$f":"-NPV(Discount_Rate,INDEX(K228:CL228,Start_Offset):INDEX(K228:CL228,End_Offset))","v":-523924102.4534539},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5289,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.6599999999999999E-2,4978,-539726452.5125643,-407625659.22892863,-480547857.15695906,59178595.355605245,1.8115306043574104,null,133,{"$f":"-NPV(Discount_Rate,INDEX(K229:CL229,Start_Offset):INDEX(K229:CL229,End_Offset))","v":-525223008.51790601},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.6800000000000001E-2,4828,-532630676.47462261,-400534978.13890725,-473457176.06693769,59173500.407684922,1.81146073608595,null,134,{"$f":"-NPV(Discount_Rate,INDEX(K230:CL230,Start_Offset):INDEX(K230:CL230,End_Offset))","v":-529979793.32365352},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.7E-2,3042,-532771422.37950736,-400676734.34830076,-473598932.27633119,59172490.103176177,1.8114468815322278,null,135,{"$f":"-NPV(Discount_Rate,INDEX(K231:CL231,Start_Offset):INDEX(K231:CL231,End_Offset))","v":-520023498.50180018},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.7199999999999998E-2,226,-530448060.84511626,-398364959.15420842,-471287157.08223885,59160903.762877405,1.8112879952036751,null,136,{"$f":"-NPV(Discount_Rate,INDEX(K232:CL232,Start_Offset):INDEX(K232:CL232,End_Offset))","v":-516219144.79156744},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5293,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.7400000000000001E-2,1041,-525758473.1644159,-393680098.53501445,-466602296.46304488,59156176.701371014,1.811223171848912,null,137,{"$f":"-NPV(Discount_Rate,INDEX(K233:CL233,Start_Offset):INDEX(K233:CL233,End_Offset))","v":-519697994.79051626},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5294,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.76E-2,2882,-531636224.45065832,-399559112.55774629,-472481310.48577672,59154913.964881599,1.8112058556334758,null,138,{"$f":"-NPV(Discount_Rate,INDEX(K234:CL234,Start_Offset):INDEX(K234:CL234,End_Offset))","v":-529420213.28344089},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5295,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.7799999999999998E-2,1439,-536109546.51515204,-404032821.94098568,-476955019.86901611,59154526.646135926,1.8112005442364434,null,139,{"$f":"-NPV(Discount_Rate,INDEX(K235:CL235,Start_Offset):INDEX(K235:CL235,End_Offset))","v":-520036734.36544275},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5296,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.8000000000000001E-2,276,-531287658.81552929,-399215680.15932155,-472137878.08735198,59149780.728177309,1.8111354622985223,null,140,{"$f":"-NPV(Discount_Rate,INDEX(K236:CL236,Start_Offset):INDEX(K236:CL236,End_Offset))","v":-528459468.16996926},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5297,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.8199999999999999E-2,2572,-535532226.04490542,-403465839.27670038,-476388037.20473081,59144188.840174615,1.8110587793657311,null,141,{"$f":"-NPV(Discount_Rate,INDEX(K237:CL237,Start_Offset):INDEX(K237:CL237,End_Offset))","v":-521848908.58644098},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5298,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.8400000000000002E-2,1959,-536654003.7086966,-404611692.85363621,-477533890.78166664,59120112.927029967,1.8107286204589961,null,142,{"$f":"-NPV(Discount_Rate,INDEX(K238:CL238,Start_Offset):INDEX(K238:CL238,End_Offset))","v":-521959572.4164362},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5299,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.86E-2,4741,-536341408.34355605,-404315115.78760141,-477237313.71563184,59104094.627924204,1.8105089575914344,null,143,{"$f":"-NPV(Discount_Rate,INDEX(K239:CL239,Start_Offset):INDEX(K239:CL239,End_Offset))","v":-511597128.95388025},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5300,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.8799999999999999E-2,1479,-540026268.2361573,-408003464.96372014,-480925662.89175057,59100605.344406724,1.8104611081900639,null,144,{"$f":"-NPV(Discount_Rate,INDEX(K240:CL240,Start_Offset):INDEX(K240:CL240,End_Offset))","v":-523015394.88082671},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5301,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.9000000000000001E-2,2595,-535738472.82726324,-403719583.6410929,-476641781.56912333,59096691.258139908,1.8104074333643176,null,145,{"$f":"-NPV(Discount_Rate,INDEX(K241:CL241,Start_Offset):INDEX(K241:CL241,End_Offset))","v":-529480047.07268918},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5302,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.92E-2,2073,-521293973.72110176,-389288918.75130904,-462211116.67933947,59082857.041762292,1.810217721359322,null,146,{"$f":"-NPV(Discount_Rate,INDEX(K242:CL242,Start_Offset):INDEX(K242:CL242,End_Offset))","v":-529294777.94092536},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5303,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.9399999999999999E-2,3286,-539190995.19648111,-407188243.60697746,-480110441.53500789,59080553.661473215,1.8101861345400199,null,147,{"$f":"-NPV(Discount_Rate,INDEX(K243:CL243,Start_Offset):INDEX(K243:CL243,End_Offset))","v":-528566624.63508183},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5304,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.9600000000000001E-2,2841,-537864970.23680234,-405869217.02558088,-478791414.95361131,59073555.283191025,1.8100901640607825,null,148,{"$f":"-NPV(Discount_Rate,INDEX(K244:CL244,Start_Offset):INDEX(K244:CL244,End_Offset))","v":-528008904.2404992},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5305,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[2.98E-2,4479,-531284328.93945104,-399297852.07271558,-472220050.00074601,59064278.938705027,1.8099629552718324,null,149,{"$f":"-NPV(Discount_Rate,INDEX(K245:CL245,Start_Offset):INDEX(K245:CL245,End_Offset))","v":-520293533.87938994},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5306,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.03,3944,-532514388.72960436,-400528801.90340018,-473450999.83143061,59063388.898173749,1.8099507499275538,null,150,{"$f":"-NPV(Discount_Rate,INDEX(K246:CL246,Start_Offset):INDEX(K246:CL246,End_Offset))","v":-529141924.43123913},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5307,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.0200000000000001E-2,2525,-532111737.06603998,-400128476.16125202,-473050674.08928245,59061062.976757526,1.8099188539962419,null,151,{"$f":"-NPV(Discount_Rate,INDEX(K247:CL247,Start_Offset):INDEX(K247:CL247,End_Offset))","v":-533132263.7405141},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.04E-2,36,-536101028.26838493,-404118575.39418405,-477040773.32221448,59060254.946170449,1.8099077732744584,null,152,{"$f":"-NPV(Discount_Rate,INDEX(K248:CL248,Start_Offset):INDEX(K248:CL248,End_Offset))","v":-522391190.19993174},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.0599999999999999E-2,2350,-533318696.31605422,-401349730.23933303,-474271928.16736346,59046768.14869076,1.809722825510089,null,153,{"$f":"-NPV(Discount_Rate,INDEX(K249:CL249,Start_Offset):INDEX(K249:CL249,End_Offset))","v":-527946571.63039178},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.0800000000000001E-2,646,-534653400.6060726,-402684804.23560148,-475607002.16363192,59046398.442440689,1.8097177556375321,null,154,{"$f":"-NPV(Discount_Rate,INDEX(K250:CL250,Start_Offset):INDEX(K250:CL250,End_Offset))","v":-520786558.99370462},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.3799999999999997E-2,2549,-526917495.58337742,-395029950.83280003,-467952148.76083046,58965346.822546959,1.8086062748786316,null,169,{"$f":"-NPV(Discount_Rate,INDEX(K265:CL265,Start_Offset):INDEX(K265:CL265,End_Offset))","v":-512751242.49363142},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5326,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.5000000000000003E-2,1945,-537946809.61319995,-406083793.40802467,-479005991.3360551,58940818.277144849,1.8082699089146448,null,175,{"$f":"-NPV(Discount_Rate,INDEX(K271:CL271,Start_Offset):INDEX(K271:CL271,End_Offset))","v":-526430133.52138174},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5332,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[3.8800000000000001E-2,3523,-523959658.14029926,-392157499.17727113,-465079697.10530156,58879961.034997702,1.8074353586147867,null,194,{"$f":"-NPV(Discount_Rate,INDEX(K290:CL290,Start_Offset):INDEX(K290:CL290,End_Offset))","v":-526049801.40759331},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5351,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.3799999999999999E-2,3844,-524958347.39769208,-393263934.57686162,-466186132.50489205,58772214.892800033,1.8059578093189741,null,219,{"$f":"-NPV(Discount_Rate,INDEX(K315:CL315,Start_Offset):INDEX(K315:CL315,End_Offset))","v":-520703963.45792502},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5376,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[4.7600000000000003E-2,332,-538812081.96751606,-407195155.80764836,-480117353.73567879,58694728.231837273,1.8048952157169651,null,238,{"$f":"-NPV(Discount_Rate,INDEX(K334:CL334,Start_Offset):INDEX(K334:CL334,End_Offset))","v":-523327012.33149755},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5395,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.1400000000000001E-2,903,-523552924.08672243,-392019655.83358669,{"$f":"D353+NPV_MitigationCost","v":-464941853.76161712},{"$f":"E353-C353","v":58611070.325105309},{"$f":"(D353-C353)/(-NPV_MitigationCost)","v":1.803747994306901},null,257,{"$f":"-NPV(Discount_Rate,INDEX(K353:CL353,Start_Offset):INDEX(K353:CL353,End_Offset))","v":-533818132.13400304},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5414,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.6399999999999999E-2,1810,-525348647.38474166,-393881871.18966687,-466804069.1176973,58544578.267044365,1.8028361723932695,null,282,{"$f":"-NPV(Discount_Rate,INDEX(K378:CL378,Start_Offset):INDEX(K378:CL378,End_Offset))","v":-522620122.1987555},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5439,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[5.9200000000000003E-2,1302,-522248482.44080067,-390815586.65989274,-463737784.58792317,58510697.852877498,1.8023715619573595,null,296,{"$f":"-NPV(Discount_Rate,INDEX(K392:CL392,Start_Offset):INDEX(K392:CL392,End_Offset))","v":-529202601.87863213},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5453,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.1600000000000002E-2,1589,-522197109.62444323,-390787230.95997179,-463709428.88800222,58487680.736441016,1.8020559225897803,null,308,{"$f":"-NPV(Discount_Rate,INDEX(K404:CL404,Start_Offset):INDEX(K404:CL404,End_Offset))","v":-515797958.6059078},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5465,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.54E-2,57,-531778602.16479772,-400423780.41634303,-473345978.34437346,58432623.820424259,1.8013009135859226,null,327,{"$f":"-NPV(Discount_Rate,INDEX(K423:CL423,Start_Offset):INDEX(K423:CL423,End_Offset))","v":-533830826.64814216},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5484,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[6.9199999999999998E-2,2602,-534740249.78002423,-403430020.21727031,-476352218.14530075,58388031.634723485,1.8006894099976081,null,346,{"$f":"-NPV(Discount_Rate,INDEX(K442:CL442,Start_Offset):INDEX(K442:CL442,End_Offset))","v":-527659006.05037063},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5503,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[7.4200000000000002E-2,4538,-528584269.36636919,-397339133.03281885,-470261330.96084929,58322938.405519903,1.7997967705674605,null,371,{"$f":"-NPV(Discount_Rate,INDEX(K467:CL467,Start_Offset):INDEX(K467:CL467,End_Offset))","v":-530592230.6198253},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5528,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[7.8E-2,735,-531510458.99490279,-400334225.57755309,-473256423.50558352,58254035.489319265,1.7988518879643793,null,390,{"$f":"-NPV(Discount_Rate,INDEX(K486:CL486,Start_Offset):INDEX(K486:CL486,End_Offset))","v":-519378306.64474881},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5547,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.1799999999999998E-2,2076,-538749686.12778258,-407628907.92321992,-480551105.85125035,58198580.276532233,1.7980914170191431,null,409,{"$f":"-NPV(Discount_Rate,INDEX(K505:CL505,Start_Offset):INDEX(K505:CL505,End_Offset))","v":-528343484.97329903},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5566,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[8.6599999999999996E-2,3419,-523827535.96381086,-392747693.20276976,-465669891.13080019,58157644.833010674,1.7975300592339327,null,433,{"$f":"-NPV(Discount_Rate,INDEX(K529:CL529,Start_Offset):INDEX(K529:CL529,End_Offset))","v":-521641156.74958462},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5590,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[9.0800000000000006E-2,837,-530164252.63589853,-399122025.71276301,-472044223.64079344,58120028.995105088,1.7970142240153795,null,454,{"$f":"-NPV(Discount_Rate,INDEX(K550:CL550,Start_Offset):INDEX(K550:CL550,End_Offset))","v":-525945294.1902377},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5611,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[9.5799999999999996E-2,3324,-523201893.71218646,-392235191.62433475,-465157389.55236518,58044504.159821272,1.7959785334104645,null,479,{"$f":"-NPV(Discount_Rate,INDEX(K575:CL575,Start_Offset):INDEX(K575:CL575,End_Offset))","v":-525910265.12383384},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5636,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[9.9599999999999994E-2,2168,-533402045.9815163,-402462665.25960916,-475384863.18763959,58017182.793876708,1.7956038688128404,null,498,{"$f":"-NPV(Discount_Rate,INDEX(K594:CL594,Start_Offset):INDEX(K594:CL594,End_Offset))","v":-529980660.73350328},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5655,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.10340000000000001,4611,-538156723.34672868,-407238590.5192728,-480160788.44730324,57995934.899425447,1.795312491220626,null,517,{"$f":"-NPV(Discount_Rate,INDEX(K613:CL613,Start_Offset):INDEX(K613:CL613,End_Offset))","v":-524127232.28575546},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5674,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1046,2253,-532437363.69601393,-401523397.16412306,-474445595.09215349,57991768.603860438,1.7952553577868651,null,523,{"$f":"-NPV(Discount_Rate,INDEX(K619:CL619,Start_Offset):INDEX(K619:CL619,End_Offset))","v":-524892036.46198881},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5680,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1084,3216,-522676211.86852479,-391791222.76661706,-464713420.69464749,57962791.173877299,1.7948579831765752,null,542,{"$f":"-NPV(Discount_Rate,INDEX(K638:CL638,Start_Offset):INDEX(K638:CL638,End_Offset))","v":-533747817.22189432},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5699,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1134,1798,-534341641.93795455,-403486792.20516586,-476408990.13319629,57932651.804758251,1.7944446746096996,null,567,{"$f":"-NPV(Discount_Rate,INDEX(K663:CL663,Start_Offset):INDEX(K663:CL663,End_Offset))","v":-535748752.42067587},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5724,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1188,1692,-530273290.04291481,-399475990.03213531,-472398187.96016574,57875102.082749069,1.7936554811453724,null,594,{"$f":"-NPV(Discount_Rate,INDEX(K690:CL690,Start_Offset):INDEX(K690:CL690,End_Offset))","v":-519147635.19588929},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5751,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1212,1694,-531321159.7133913,-400548808.98732436,-473471006.91535479,57850152.798036516,1.7933133454799448,null,606,{"$f":"-NPV(Discount_Rate,INDEX(K702:CL702,Start_Offset):INDEX(K702:CL702,End_Offset))","v":-533198447.0638364},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5763,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.12620000000000001,3013,-528105506.92824566,-397369348.43243098,-470291546.36046141,57813960.56778425,1.7928170325425867,null,631,{"$f":"-NPV(Discount_Rate,INDEX(K727:CL727,Start_Offset):INDEX(K727:CL727,End_Offset))","v":-521809938.62370092},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5788,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.13,603,-543059645.09504592,-412355403.17957264,-485277601.10760307,57782043.987442851,1.7923793526419767,null,650,{"$f":"-NPV(Discount_Rate,INDEX(K746:CL746,Start_Offset):INDEX(K746:CL746,End_Offset))","v":-520584016.85696548},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5807,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1338,2886,-533266177.77038848,-402592040.40317142,-475514238.33120185,57751939.439186633,1.7919665215821405,null,669,{"$f":"-NPV(Discount_Rate,INDEX(K765:CL765,Start_Offset):INDEX(K765:CL765,End_Offset))","v":-532953214.76395559},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5826,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.13500000000000001,3633,-537789158.81509936,-407119804.82111502,-480042002.74914545,57747156.06595391,1.7919009260108516,null,675,{"$f":"-NPV(Discount_Rate,INDEX(K771:CL771,Start_Offset):INDEX(K771:CL771,End_Offset))","v":-520829596.99090058},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5832,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.13880000000000001,1000,-532414073.91590309,-401784387.60225821,-474706585.53028864,57707488.385614455,1.7913569533733482,null,694,{"$f":"-NPV(Discount_Rate,INDEX(K790:CL790,Start_Offset):INDEX(K790:CL790,End_Offset))","v":-519650782.16232753},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5851,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.14219999999999999,3861,-532382149.4165566,-401779809.64885873,-474702007.57688916,57680141.839667439,1.7909819434761698,null,711,{"$f":"-NPV(Discount_Rate,INDEX(K807:CL807,Start_Offset):INDEX(K807:CL807,End_Offset))","v":-527666528.01354218},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5868,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.14779999999999999,2383,-536922597.22720587,-406366912.67448896,-479289110.60251939,57633486.62468648,1.7903421490609357,null,739,{"$f":"-NPV(Discount_Rate,INDEX(K835:CL835,Start_Offset):INDEX(K835:CL835,End_Offset))","v":-531925487.84981501},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5896,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.15160000000000001,3416,-523562493.70294994,-393030143.76027846,-465952341.68830889,57610152.014641047,1.7900221558255636,null,758,{"$f":"-NPV(Discount_Rate,INDEX(K854:CL854,Start_Offset):INDEX(K854:CL854,End_Offset))","v":-524656028.04103774},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5915,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.15659999999999999,982,-527997879.10651416,-397495897.53685296,-470418095.46488339,57579783.641630769,1.7896057068721152,null,783,{"$f":"-NPV(Discount_Rate,INDEX(K879:CL879,Start_Offset):INDEX(K879:CL879,End_Offset))","v":-522111718.65145069},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5940,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.16039999999999999,3408,-518434436.14701229,-387957766.16949332,-460879964.09752375,57554472.049488544,1.7892586027959709,null,802,{"$f":"-NPV(Discount_Rate,INDEX(K898:CL898,Start_Offset):INDEX(K898:CL898,End_Offset))","v":-529998432.36479294},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5959,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.16420000000000001,4320,-522415461.84525651,-391962482.30760258,-464884680.23563302,57530781.609623492,1.7889337299789387,null,821,{"$f":"-NPV(Discount_Rate,INDEX(K917:CL917,Start_Offset):INDEX(K917:CL917,End_Offset))","v":-531508770.01861888},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5978,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.16539999999999999,4827,-531758242.27263868,-401310384.52430677,-474232582.45233721,57525659.820301473,1.7888634936247483,null,827,{"$f":"-NPV(Discount_Rate,INDEX(K923:CL923,Start_Offset):INDEX(K923:CL923,End_Offset))","v":-520950752.90987253},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF5984,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1704,4355,-529306512.86726034,-398883353.2479279,-471805551.17595834,57500961.691302001,1.7885248021192641,null,852,{"$f":"-NPV(Discount_Rate,INDEX(K948:CL948,Start_Offset):INDEX(K948:CL948,End_Offset))","v":-523496435.99906743},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6009,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1744,4531,-527454848.62696105,-397046224.92887717,-469968422.85690761,57486425.770053446,1.7883254674631295,null,872,{"$f":"-NPV(Discount_Rate,INDEX(K968:CL968,Start_Offset):INDEX(K968:CL968,End_Offset))","v":-532888008.25223851},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6029,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1782,4901,-521066191.24679565,-390684477.76218122,-463606675.69021165,57459515.556584001,1.7879564411003201,null,891,{"$f":"-NPV(Discount_Rate,INDEX(K987:CL987,Start_Offset):INDEX(K987:CL987,End_Offset))","v":-526284694.47454989},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6048,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.182,2908,-533382908.66736984,-403017792.46462351,-475939990.39265394,57442918.2747159,1.787728838500019,null,910,{"$f":"-NPV(Discount_Rate,INDEX(K1006:CL1006,Start_Offset):INDEX(K1006:CL1006,End_Offset))","v":-537106820.62487602},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6067,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.187,4471,-527088894.82954031,-396755589.46899855,-469677787.39702898,57411107.43251133,1.7872926086124343,null,935,{"$f":"-NPV(Discount_Rate,INDEX(K1031:CL1031,Start_Offset):INDEX(K1031:CL1031,End_Offset))","v":-527155175.17423952},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6092,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1908,1971,-530243510.33510768,-399936540.37832838,-472858738.30635881,57384772.02874887,1.7869314647562322,null,954,{"$f":"-NPV(Discount_Rate,INDEX(K1050:CL1050,Start_Offset):INDEX(K1050:CL1050,End_Offset))","v":-522127054.22656143},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.192,3645,-523309265.74221814,-393008162.93678987,-465930360.8648203,57378904.877397835,1.786851007069578,null,960,{"$f":"-NPV(Discount_Rate,INDEX(K1056:CL1056,Start_Offset):INDEX(K1056:CL1056,End_Offset))","v":-524302944.06680131},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.1958,1028,-519024769.93507105,-388750674.77523184,-461672872.70326227,57351897.231808782,1.7864806445961963,null,979,{"$f":"-NPV(Discount_Rate,INDEX(K1075:CL1075,Start_Offset):INDEX(K1075:CL1075,End_Offset))","v":-521699221.60657954},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.2026,4501,-532069260.35955411,-401835772.58781421,-474757970.51584464,57311289.843709469,1.785923785515517,null,1013,{"$f":"-NPV(Discount_Rate,INDEX(K1109:CL1109,Start_Offset):INDEX(K1109:CL1109,End_Offset))","v":-529162845.39674067},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6170,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.20480000000000001,1417,-523424823.37334895,-393203531.19119006,-466125729.1192205,57299094.254128456,1.785756544402008,null,1024,{"$f":"-NPV(Discount_Rate,INDEX(K1120:CL1120,Start_Offset):INDEX(K1120:CL1120,End_Offset))","v":-525330899.64193547},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6181,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.20860000000000001,645,-532723168.59840339,-402525969.68507445,-475448167.61310488,57275000.985298514,1.7854261474925002,null,1043,{"$f":"-NPV(Discount_Rate,INDEX(K1139:CL1139,Start_Offset):INDEX(K1139:CL1139,End_Offset))","v":-528549955.94269925},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6200,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.21240000000000001,2407,-530186429.08894771,-400015985.11957037,-472938183.04760081,57248246.041346908,1.7850592503787019,null,1062,{"$f":"-NPV(Discount_Rate,INDEX(K1158:CL1158,Start_Offset):INDEX(K1158:CL1158,End_Offset))","v":-524134174.04385293},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6219,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.21740000000000001,1815,-530070448.28599018,-399926113.73584074,-472848311.66387117,57222136.622119009,1.7847012055038936,null,1087,{"$f":"-NPV(Discount_Rate,INDEX(K1183:CL1183,Start_Offset):INDEX(K1183:CL1183,End_Offset))","v":-524267371.18862993},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6244,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.22120000000000001,278,-530892563.00156742,-400765979.51468861,-473688177.44271904,57204385.558848381,1.7844577808160071,null,1106,{"$f":"-NPV(Discount_Rate,INDEX(K1202:CL1202,Start_Offset):INDEX(K1202:CL1202,End_Offset))","v":-523258930.60926777},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6263,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.22239999999999999,3980,-524888373.8146342,-394769166.75548792,-467691364.68351835,57197009.131115854,1.7843566260518595,null,1112,{"$f":"-NPV(Discount_Rate,INDEX(K1208:CL1208,Start_Offset):INDEX(K1208:CL1208,End_Offset))","v":-514108323.8139686},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6269,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.22600000000000001,39,-529507565.47426873,-399412102.0372687,-472334299.96529913,57173265.508969605,1.7840310239331512,null,1130,{"$f":"-NPV(Discount_Rate,INDEX(K1226:CL1226,Start_Offset):INDEX(K1226:CL1226,End_Offset))","v":-523734607.97521383},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6287,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.23019999999999999,4559,-523922179.47395945,-393849415.49706179,-466771613.42509222,57150566.048867226,1.7837197406648548,null,1151,{"$f":"-NPV(Discount_Rate,INDEX(K1247:CL1247,Start_Offset):INDEX(K1247:CL1247,End_Offset))","v":-533867642.39582145},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6308,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.23519999999999999,2809,-530506826.06043279,-400457579.80571836,-473379777.73374879,57127048.326683998,1.7833972363677897,null,1176,{"$f":"-NPV(Discount_Rate,INDEX(K1272:CL1272,Start_Offset):INDEX(K1272:CL1272,End_Offset))","v":-530042391.93339807},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6333,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.23899999999999999,2876,-524543954.48511314,-394518664.4230746,-467440862.35110503,57103092.13400811,1.7830687192172296,null,1195,{"$f":"-NPV(Discount_Rate,INDEX(K1291:CL1291,Start_Offset):INDEX(K1291:CL1291,End_Offset))","v":-519830466.96946877},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6352,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.24399999999999999,2085,-524376729.92268765,-394382319.24777472,-467304517.17580515,57072212.746882498,1.7826452626017819,null,1220,{"$f":"-NPV(Discount_Rate,INDEX(K1316:CL1316,Start_Offset):INDEX(K1316:CL1316,End_Offset))","v":-530344129.29527849},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6377,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.24779999999999999,293,-526673748.80062181,-396700186.16663414,-469622384.09466457,57051364.705957234,1.7823593682991192,null,1239,{"$f":"-NPV(Discount_Rate,INDEX(K1335:CL1335,Start_Offset):INDEX(K1335:CL1335,End_Offset))","v":-530523288.01077336},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6396,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.25159999999999999,4864,-528196123.09236014,-398237477.46902299,-471159675.39705342,57036447.695306718,1.7821548076704719,null,1258,{"$f":"-NPV(Discount_Rate,INDEX(K1354:CL1354,Start_Offset):INDEX(K1354:CL1354,End_Offset))","v":-516334501.71755457},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6415,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.25340000000000001,3297,-527072722.69218779,-397120834.77504241,-470043032.70307285,57029689.98911494,1.7820621375866867,null,1267,{"$f":"-NPV(Discount_Rate,INDEX(K1363:CL1363,Start_Offset):INDEX(K1363:CL1363,End_Offset))","v":-531667324.32548213},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6424,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.25679999999999997,4399,-539210209.68693185,-409272636.07993567,-482194834.0079661,57015375.678965747,1.7818658419379556,null,1284,{"$f":"-NPV(Discount_Rate,INDEX(K1380:CL1380,Start_Offset):INDEX(K1380:CL1380,End_Offset))","v":-525983195.06456888},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6441,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.2606,1816,-521907270.15382802,-391987521.97870779,-464909719.90673822,56997550.247089803,1.7816213974151294,null,1303,{"$f":"-NPV(Discount_Rate,INDEX(K1399:CL1399,Start_Offset):INDEX(K1399:CL1399,End_Offset))","v":-536634724.77469653},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6460,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.2656,3946,-529505876.22261697,-399610265.35818404,-472532463.28621447,56973412.9364025,1.7812903965488209,null,1328,{"$f":"-NPV(Discount_Rate,INDEX(K1424:CL1424,Start_Offset):INDEX(K1424:CL1424,End_Offset))","v":-519061679.63084215},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6485,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.26939999999999997,3407,-527236613.90539902,-397354896.2766369,-470277094.20466733,56959519.700731695,1.7810998751977707,null,1347,{"$f":"-NPV(Discount_Rate,INDEX(K1443:CL1443,Start_Offset):INDEX(K1443:CL1443,End_Offset))","v":-531551354.38111985},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6504,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.27439999999999998,271,-521385708.84961641,-391536919.2123937,-464459117.14042413,56926591.709192276,1.7806483255671366,null,1372,{"$f":"-NPV(Discount_Rate,INDEX(K1468:CL1468,Start_Offset):INDEX(K1468:CL1468,End_Offset))","v":-528088781.73818296},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6529,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.2782,2318,-529609309.79583853,-399777928.05462813,-472700125.98265857,56909183.81317997,1.7804096068160988,null,1391,{"$f":"-NPV(Discount_Rate,INDEX(K1487:CL1487,Start_Offset):INDEX(K1487:CL1487,End_Offset))","v":-527486604.19374365},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6548,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.28199999999999997,2105,-534002426.21384382,-404198128.99377209,-477120326.92180252,56882099.292041302,1.7800381901294351,null,1410,{"$f":"-NPV(Discount_Rate,INDEX(K1506:CL1506,Start_Offset):INDEX(K1506:CL1506,End_Offset))","v":-535988377.45908904},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6567,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.28560000000000002,2923,-527864064.17388743,-398079502.20832241,-471001700.13635284,56862364.037534595,1.7797675557400796,null,1428,{"$f":"-NPV(Discount_Rate,INDEX(K1524:CL1524,Start_Offset):INDEX(K1524:CL1524,End_Offset))","v":-539546757.16025174},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6585,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.29099999999999998,1219,-530285786.22135758,-400523039.81893778,-473445237.74696821,56840548.474389374,1.7794683935677225,null,1455,{"$f":"-NPV(Discount_Rate,INDEX(K1551:CL1551,Start_Offset):INDEX(K1551:CL1551,End_Offset))","v":-523454410.65015411},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6612,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.29480000000000001,3708,-526871508.28521991,-397126279.57479858,-470048477.50282902,56823030.782390893,1.7792281691573753,null,1474,{"$f":"-NPV(Discount_Rate,INDEX(K1570:CL1570,Start_Offset):INDEX(K1570:CL1570,End_Offset))","v":-530781743.61341023},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6631,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.29599999999999999,1511,-530539311.64590973,-400799760.3375501,-473721958.26558053,56817353.380329192,1.7791503135493023,null,1480,{"$f":"-NPV(Discount_Rate,INDEX(K1576:CL1576,Start_Offset):INDEX(K1576:CL1576,End_Offset))","v":-529905213.50959146},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6637,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.29980000000000001,4236,-529844104.78108644,-400120558.18800533,-473042756.11603576,56801348.665050685,1.7789308369600982,null,1499,{"$f":"-NPV(Discount_Rate,INDEX(K1595:CL1595,Start_Offset):INDEX(K1595:CL1595,End_Offset))","v":-521158019.16456187},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6656,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.30480000000000002,4397,-533644002.23790985,-403953187.2238813,-476875385.15191174,56768617.085998118,1.7784819807821088,null,1524,{"$f":"-NPV(Discount_Rate,INDEX(K1620:CL1620,Start_Offset):INDEX(K1620:CL1620,End_Offset))","v":-524745254.42922163},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6681,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.30859999999999999,324,-528740942.25464952,-399069716.05972451,-471991913.98775494,56749028.266894579,1.7782133544973817,null,1543,{"$f":"-NPV(Discount_Rate,INDEX(K1639:CL1639,Start_Offset):INDEX(K1639:CL1639,End_Offset))","v":-522973958.75587356},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6700,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.31380000000000002,1965,-533773148.78454244,-404119098.43232429,-477041296.36035472,56731852.42418772,1.7779778179502823,null,1569,{"$f":"-NPV(Discount_Rate,INDEX(K1665:CL1665,Start_Offset):INDEX(K1665:CL1665,End_Offset))","v":-535699382.49520504},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6726,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.31759999999999999,3876,-531532773.18048161,-401902171.83147001,-474824369.75950044,56708403.420981169,1.7776562560134124,null,1588,{"$f":"-NPV(Discount_Rate,INDEX(K1684:CL1684,Start_Offset):INDEX(K1684:CL1684,End_Offset))","v":-518908903.69628072},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6745,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.32140000000000002,2427,-528760700.68974447,-399144372.11930591,-472066570.04733634,56694130.642408133,1.7774605298973796,null,1607,{"$f":"-NPV(Discount_Rate,INDEX(K1703:CL1703,Start_Offset):INDEX(K1703:CL1703,End_Offset))","v":-528856519.88750046},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6764,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.3226,4694,-530992027.27379358,-401379361.60602391,-474301559.53405434,56690467.739739239,1.7774102996139682,null,1613,{"$f":"-NPV(Discount_Rate,INDEX(K1709:CL1709,Start_Offset):INDEX(K1709:CL1709,End_Offset))","v":-519995346.23361379},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6770,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.32640000000000002,384,-534531637.92308497,-404934704.40789348,-477856902.33592391,56674735.587161064,1.7771945607439785,null,1632,{"$f":"-NPV(Discount_Rate,INDEX(K1728:CL1728,Start_Offset):INDEX(K1728:CL1728,End_Offset))","v":-526518441.04567021},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6789,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.33019999999999999,1207,-530346182.68621427,-400758248.29285038,-473680446.22088081,56665736.465333462,1.7770711535773913,null,1651,{"$f":"-NPV(Discount_Rate,INDEX(K1747:CL1747,Start_Offset):INDEX(K1747:CL1747,End_Offset))","v":-525049715.67793769},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.3352,2643,-525188649.13343132,-395620662.69598043,-468542860.62401086,56645788.509420455,1.7767976023614407,null,1676,{"$f":"-NPV(Discount_Rate,INDEX(K1772:CL1772,Start_Offset):INDEX(K1772:CL1772,End_Offset))","v":-529280010.34748495},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6833,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.3372,2773,-524194727.24986792,-394634876.13874531,-467557074.06677574,56637653.183092177,1.776686040634567,null,1686,{"$f":"-NPV(Discount_Rate,INDEX(K1782:CL1782,Start_Offset):INDEX(K1782:CL1782,End_Offset))","v":-534334943.366458},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6843,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.34300000000000003,4866,-522016256.71103233,-392492809.29251939,-465415007.22054982,56601249.490482509,1.7761868278619954,null,1715,{"$f":"-NPV(Discount_Rate,INDEX(K1811:CL1811,Start_Offset):INDEX(K1811:CL1811,End_Offset))","v":-531394428.24033415},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6872,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.34799999999999998,730,-526495022.44411349,-396990786.8874923,-469912984.81552273,56582037.628590763,1.7759233708840432,null,1740,{"$f":"-NPV(Discount_Rate,INDEX(K1836:CL1836,Start_Offset):INDEX(K1836:CL1836,End_Offset))","v":-520656859.45747834},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6897,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.3518,229,-527679817.51962572,-398193633.85500938,-471115831.78303981,56563985.736585915,1.7756758208578816,null,1759,{"$f":"-NPV(Discount_Rate,INDEX(K1855:CL1855,Start_Offset):INDEX(K1855:CL1855,End_Offset))","v":-526308717.19026947},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6916,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.35299999999999998,2913,-532252012.40300161,-402772506.71237695,-475694704.64040738,56557307.762594223,1.7755842441613277,null,1765,{"$f":"-NPV(Discount_Rate,INDEX(K1861:CL1861,Start_Offset):INDEX(K1861:CL1861,End_Offset))","v":-536191869.40283626},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6922,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.35680000000000001,2488,-539535633.98753202,-410070340.93488455,-482992538.86291498,56543095.12461704,1.7753893427680483,null,1784,{"$f":"-NPV(Discount_Rate,INDEX(K1880:CL1880,Start_Offset):INDEX(K1880:CL1880,End_Offset))","v":-527623773.37716252},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6941,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.36059999999999998,3433,-525483825.03404963,-396035364.11509097,-468957562.0431214,56526262.990928233,1.7751585195870818,null,1803,{"$f":"-NPV(Discount_Rate,INDEX(K1899:CL1899,Start_Offset):INDEX(K1899:CL1899,End_Offset))","v":-527809467.2760219},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6960,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.36559999999999998,1956,-529933274.67932445,-400505208.80325383,-473427406.73128426,56505867.948040187,1.7748788373576985,null,1828,{"$f":"-NPV(Discount_Rate,INDEX(K1924:CL1924,Start_Offset):INDEX(K1924:CL1924,End_Offset))","v":-523138561.18428475},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF6985,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.36940000000000001,1104,-532957821.79765493,-403549309.9149192,-476471507.84294963,56486313.954705298,1.7746106886472854,null,1847,{"$f":"-NPV(Discount_Rate,INDEX(K1943:CL1943,Start_Offset):INDEX(K1943:CL1943,End_Offset))","v":-535274797.72632319},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7004,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.37340000000000001,149,-520293533.87938994,-390901987.69112718,-463824185.61915761,56469348.260232329,1.7743780339145014,null,1867,{"$f":"-NPV(Discount_Rate,INDEX(K1963:CL1963,Start_Offset):INDEX(K1963:CL1963,End_Offset))","v":-525315607.06251556},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7024,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.37840000000000001,1854,-523545537.69593424,-394172597.95059019,-467094795.87862062,56450741.817313612,1.7741228791955352,null,1892,{"$f":"-NPV(Discount_Rate,INDEX(K1988:CL1988,Start_Offset):INDEX(K1988:CL1988,End_Offset))","v":-534190883.26695406},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7049,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.38219999999999998,4971,-527171681.41573125,-397814838.24429804,-470737036.17232847,56434645.243402779,1.7739021429263582,null,1911,{"$f":"-NPV(Discount_Rate,INDEX(K2007:CL2007,Start_Offset):INDEX(K2007:CL2007,End_Offset))","v":-519106470.03922313},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7068,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.38340000000000002,4250,-528640564.41790897,-399289667.05102462,-472211864.97905505,56428699.43885392,1.7738206066490954,null,1917,{"$f":"-NPV(Discount_Rate,INDEX(K2013:CL2013,Start_Offset):INDEX(K2013:CL2013,End_Offset))","v":-521722231.98233277},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7074,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.38719999999999999,766,-526532408.78598458,-397199770.20268339,-470121968.13071382,56410440.655270755,1.7735702194679359,null,1936,{"$f":"-NPV(Discount_Rate,INDEX(K2032:CL2032,Start_Offset):INDEX(K2032:CL2032,End_Offset))","v":-535980804.26137537},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7093,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.39100000000000001,4609,-527131938.24895722,-397814226.61021984,-470736424.53825027,56395513.710706949,1.7733655226130969,null,1955,{"$f":"-NPV(Discount_Rate,INDEX(K2051:CL2051,Start_Offset):INDEX(K2051:CL2051,End_Offset))","v":-528918134.00076824},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.39679999999999999,3021,-529535228.84081715,-400240900.4275226,-473163098.35555303,56372130.485264122,1.773044862702847,null,1984,{"$f":"-NPV(Discount_Rate,INDEX(K2080:CL2080,Start_Offset):INDEX(K2080:CL2080,End_Offset))","v":-521662275.98732513},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.4,328,-530810356.79363614,-401531456.88167697,-474453654.8097074,56356701.98392874,1.7728332878768851,null,2000,{"$f":"-NPV(Discount_Rate,INDEX(K2096:CL2096,Start_Offset):INDEX(K2096:CL2096,End_Offset))","v":-519945094.92678779},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.40500000000000003,2509,-529132717.38279271,-399874768.57937914,-472796966.50740957,56335750.875383139,1.7725459801826453,null,2025,{"$f":"-NPV(Discount_Rate,INDEX(K2121:CL2121,Start_Offset):INDEX(K2121:CL2121,End_Offset))","v":-521315914.79935586},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7182,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.4088,1978,-517852457.99003804,-388610663.88091511,-461532861.80894554,56319596.181092501,1.7723244468944335,null,2044,{"$f":"-NPV(Discount_Rate,INDEX(K2140:CL2140,Start_Offset):INDEX(K2140:CL2140,End_Offset))","v":-523973181.54516935},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7201,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.41260000000000002,4127,-523454332.20852715,-394225920.33671826,-467148118.26474869,56306213.943778455,1.7721409329892814,null,2063,{"$f":"-NPV(Discount_Rate,INDEX(K2159:CL2159,Start_Offset):INDEX(K2159:CL2159,End_Offset))","v":-518256612.38668966},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7220,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.4138,1916,-528911800.55753398,-399691166.24720323,-472613364.17523366,56298436.382300317,1.7720342773796163,null,2069,{"$f":"-NPV(Discount_Rate,INDEX(K2165:CL2165,Start_Offset):INDEX(K2165:CL2165,End_Offset))","v":-527565725.80762941},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7226,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.41760000000000003,2903,-517190531.68223852,-387986661.23322904,-460908859.16125947,56281672.520979047,1.7718043904343843,null,2088,{"$f":"-NPV(Discount_Rate,INDEX(K2184:CL2184,Start_Offset):INDEX(K2184:CL2184,End_Offset))","v":-535993459.37327784},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7245,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.42499999999999999,960,-524302944.06680131,-395128914.5897851,-468051112.51781553,56251831.548985779,1.7713951738605405,null,2125,{"$f":"-NPV(Discount_Rate,INDEX(K2221:CL2221,Start_Offset):INDEX(K2221:CL2221,End_Offset))","v":-521453635.7244783},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7282,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.42659999999999998,3011,-528528343.72883791,-399363694.49162674,-472285892.41965717,56242451.309180737,1.7712665403295778,null,2133,{"$f":"-NPV(Discount_Rate,INDEX(K2229:CL2229,Start_Offset):INDEX(K2229:CL2229,End_Offset))","v":-528609874.27212667},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7290,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.4304,3918,-528314222.89122397,-399163729.40190947,-472085927.3299399,56228295.561284065,1.7710724190839369,null,2152,{"$f":"-NPV(Discount_Rate,INDEX(K2248:CL2248,Start_Offset):INDEX(K2248:CL2248,End_Offset))","v":-526043708.84997123},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7309,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.43540000000000001,3093,-524916788.28527784,-395789321.02128071,{"$f":"D2273+NPV_MitigationCost","v":-468711518.94931114},{"$f":"E2273-C2273","v":56205269.335966706},{"$f":"(D2273-C2273)/(-NPV_MitigationCost)","v":1.7707566548040383},null,2177,{"$f":"-NPV(Discount_Rate,INDEX(K2273:CL2273,Start_Offset):INDEX(K2273:CL2273,End_Offset))","v":-539301990.27334058},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7334,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.43919999999999998,3035,-530975582.77791876,-401862485.34819984,-474784683.27623028,56190899.50168848,1.7705595977392963,null,2196,{"$f":"-NPV(Discount_Rate,INDEX(K2292:CL2292,Start_Offset):INDEX(K2292:CL2292,End_Offset))","v":-528359350.42644972},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7353,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.443,2387,-522413082.01321697,-393319393.05417681,-466241590.98220724,56171491.031009734,1.7702934446167877,null,2215,{"$f":"-NPV(Discount_Rate,INDEX(K2311:CL2311,Start_Offset):INDEX(K2311:CL2311,End_Offset))","v":-524945121.85374153},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7372,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.44419999999999998,1829,-518740976.80418032,-389653118.49368179,-462575316.42171222,56165660.382468104,1.7702134875021189,null,2221,{"$f":"-NPV(Discount_Rate,INDEX(K2317:CL2317,Start_Offset):INDEX(K2317:CL2317,End_Offset))","v":-520422495.84100848},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7378,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.44800000000000001,1251,-530149568.29290503,-401074251.28112692,-473996449.20915735,56153119.083747685,1.7700415055943217,null,2240,{"$f":"-NPV(Discount_Rate,INDEX(K2336:CL2336,Start_Offset):INDEX(K2336:CL2336,End_Offset))","v":-521096696.02208239},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7397,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.45240000000000002,1264,-544612010.56680739,-415554839.87680566,-488477037.80483609,56134972.761971295,1.7697926606295238,null,2262,{"$f":"-NPV(Discount_Rate,INDEX(K2358:CL2358,Start_Offset):INDEX(K2358:CL2358,End_Offset))","v":-527987931.57007378},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.45700000000000002,4714,-528061435.38436913,-399023862.57039648,-471946060.49842691,56115374.885942221,1.7695239101449538,null,2285,{"$f":"-NPV(Discount_Rate,INDEX(K2381:CL2381,Start_Offset):INDEX(K2381:CL2381,End_Offset))","v":-531116247.80411869},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7442,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.46079999999999999,1973,-527354914.69410205,-398330496.47068667,-471252694.39871711,56102220.295384943,1.7693435180156565,null,2304,{"$f":"-NPV(Discount_Rate,INDEX(K2400:CL2400,Start_Offset):INDEX(K2400:CL2400,End_Offset))","v":-532204630.1433422},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7461,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.46579999999999999,3514,-527405914.92020434,-398411691.00300825,-471333888.93103868,56072025.989165664,1.7689294560828404,null,2329,{"$f":"-NPV(Discount_Rate,INDEX(K2425:CL2425,Start_Offset):INDEX(K2425:CL2425,End_Offset))","v":-524667621.69530922},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7486,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.46960000000000002,4093,-525473683.88663924,-396494337.8785904,-469416535.80662084,56057148.080018401,1.768725431662705,null,2348,{"$f":"-NPV(Discount_Rate,INDEX(K2444:CL2444,Start_Offset):INDEX(K2444:CL2444,End_Offset))","v":-530167960.85396075},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7505,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.47339999999999999,1175,-525071850.25431138,-396109976.92570329,-469032174.85373372,56039675.400577664,1.7684858245206112,null,2367,{"$f":"-NPV(Discount_Rate,INDEX(K2463:CL2463,Start_Offset):INDEX(K2463:CL2463,End_Offset))","v":-537491324.29384446},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7524,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.47839999999999999,2339,-531501549.62422127,-402560736.61863315,-475482934.54666358,56018615.077557683,1.7681970191414758,null,2392,{"$f":"-NPV(Discount_Rate,INDEX(K2488:CL2488,Start_Offset):INDEX(K2488:CL2488,End_Offset))","v":-528819207.96323609},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7549,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.48060000000000003,1801,-530376566.61863637,-401444408.60456735,-474366606.53259778,56009960.086038589,1.7680783311182811,null,2403,{"$f":"-NPV(Discount_Rate,INDEX(K2499:CL2499,Start_Offset):INDEX(K2499:CL2499,End_Offset))","v":-532325538.52272958},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7560,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.48359999999999997,2889,-523384580.83319873,-394464386.59147584,-467386584.51950628,55997996.313692451,1.7679142689714167,null,2418,{"$f":"-NPV(Discount_Rate,INDEX(K2514:CL2514,Start_Offset):INDEX(K2514:CL2514,End_Offset))","v":-533472389.77184802},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7575,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.4874,4742,-527006932.38171339,-398100344.63409877,-471022542.5621292,55984389.819584191,1.7677276797777985,null,2437,{"$f":"-NPV(Discount_Rate,INDEX(K2533:CL2533,Start_Offset):INDEX(K2533:CL2533,End_Offset))","v":-526331212.80373716},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7594,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.49120000000000003,2904,-527313634.99669576,-398419931.1517911,-471342129.07982153,55971505.91687423,1.7675509996573957,null,2456,{"$f":"-NPV(Discount_Rate,INDEX(K2552:CL2552,Start_Offset):INDEX(K2552:CL2552,End_Offset))","v":-521452418.80148196},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7613,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.49619999999999997,4032,-525001775.4389559,-396138853.42160988,-469061051.34964031,55940724.089315593,1.7671288809002375,null,2481,{"$f":"-NPV(Discount_Rate,INDEX(K2577:CL2577,Start_Offset):INDEX(K2577:CL2577,End_Offset))","v":-525364030.33572042},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7638,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.5,4476,-524090927.0595628,-395245741.62169653,-468167939.54972696,55922987.509835839,1.7668856548321303,null,2500,{"$f":"-NPV(Discount_Rate,INDEX(K2596:CL2596,Start_Offset):INDEX(K2596:CL2596,End_Offset))","v":-530434954.02703792},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7657,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.50380000000000003,1860,-526985477.09308481,-398156794.66344112,-471078992.59147155,55906484.501613259,1.766659345029471,null,2519,{"$f":"-NPV(Discount_Rate,INDEX(K2615:CL2615,Start_Offset):INDEX(K2615:CL2615,End_Offset))","v":-533338585.73510563},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7676,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.50800000000000001,3967,-525172421.26938117,-396357338.67980307,-469279536.6078335,55892884.661547661,1.7664728470843731,null,2540,{"$f":"-NPV(Discount_Rate,INDEX(K2636:CL2636,Start_Offset):INDEX(K2636:CL2636,End_Offset))","v":-526321805.43756127},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7697,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.51280000000000003,910,-537106820.62487602,-408311007.28020924,-481233205.20823967,55873615.416636348,1.7662086031989881,null,2564,{"$f":"-NPV(Discount_Rate,INDEX(K2660:CL2660,Start_Offset):INDEX(K2660:CL2660,End_Offset))","v":-517359124.70722449},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7721,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.51400000000000001,3477,-527588516.46743512,-398801605.68253589,-471723803.61056632,55864712.856868804,1.7660865202116331,null,2570,{"$f":"-NPV(Discount_Rate,INDEX(K2666:CL2666,Start_Offset):INDEX(K2666:CL2666,End_Offset))","v":-531491675.50941265},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7727,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.51780000000000004,4499,-522438827.98902673,-393670843.79366726,-466593041.72169769,55845786.267329037,1.7658269752434681,null,2589,{"$f":"-NPV(Discount_Rate,INDEX(K2685:CL2685,Start_Offset):INDEX(K2685:CL2685,End_Offset))","v":-532055293.09926683},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7746,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.52159999999999995,3125,-534502619.66150719,-405746429.53125328,-478668627.45928371,55833992.20222348,1.7656652403336508,null,2608,{"$f":"-NPV(Discount_Rate,INDEX(K2704:CL2704,Start_Offset):INDEX(K2704:CL2704,End_Offset))","v":-527329114.40638918},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7765,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.52659999999999996,3351,-540652749.72917986,-411916970.67219841,-484839168.60022885,55813581.128951013,1.765385338275671,null,2633,{"$f":"-NPV(Discount_Rate,INDEX(K2729:CL2729,Start_Offset):INDEX(K2729:CL2729,End_Offset))","v":-523880848.41238767},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7790,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.53039999999999998,812,-522801549.95609599,-394083634.27866262,-467005832.20669305,55795717.74940294,1.7651403733671023,null,2652,{"$f":"-NPV(Discount_Rate,INDEX(K2748:CL2748,Start_Offset):INDEX(K2748:CL2748,End_Offset))","v":-525413017.26773632},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7809,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.53539999999999999,2042,-523291366.25426102,-394599257.85899389,-467521455.78702432,55769910.467236698,1.7647864717719843,null,2677,{"$f":"-NPV(Discount_Rate,INDEX(K2773:CL2773,Start_Offset):INDEX(K2773:CL2773,End_Offset))","v":-529123848.50677967},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7834,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.53620000000000001,94,-519902367.20280743,-391213822.43184692,-464136020.35987735,55766346.842930079,1.7647376029171242,null,2681,{"$f":"-NPV(Discount_Rate,INDEX(K2777:CL2777,Start_Offset):INDEX(K2777:CL2777,End_Offset))","v":-532285676.23118079},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7838,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.54320000000000002,1579,-522719959.25840473,-394055135.56082124,-466977333.48885167,55742625.769553065,1.7644123100152231,null,2716,{"$f":"-NPV(Discount_Rate,INDEX(K2812:CL2812,Start_Offset):INDEX(K2812:CL2812,End_Offset))","v":-538223296.21103358},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7873,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.5444,3720,-526953515.81276262,-398292939.29717028,-471215137.22520071,55738378.587561905,1.7643540673660458,null,2722,{"$f":"-NPV(Discount_Rate,INDEX(K2818:CL2818,Start_Offset):INDEX(K2818:CL2818,End_Offset))","v":-532363366.37748051},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7879,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.54820000000000002,2627,-536813506.87702614,-408168233.06076574,-481090430.98879617,55723075.888229966,1.7641442176938371,null,2741,{"$f":"-NPV(Discount_Rate,INDEX(K2837:CL2837,Start_Offset):INDEX(K2837:CL2837,End_Offset))","v":-536380312.46077424},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7898,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.55200000000000005,4009,-517784376.80070853,-389154495.95041341,-462076693.87844384,55707682.922264695,1.7639331301731282,null,2760,{"$f":"-NPV(Discount_Rate,INDEX(K2856:CL2856,Start_Offset):INDEX(K2856:CL2856,End_Offset))","v":-525531905.25114352},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7917,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.55700000000000005,527,-529204222.03242153,-400595614.80302042,-473517812.73105085,55686409.30137068,1.7636413997878893,null,2785,{"$f":"-NPV(Discount_Rate,INDEX(K2881:CL2881,Start_Offset):INDEX(K2881:CL2881,End_Offset))","v":-532909600.31857479},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7942,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.56079999999999997,4993,-523014174.64846337,-394419793.66246438,-467341991.59049481,55672183.057968557,1.7634463118200778,null,2804,{"$f":"-NPV(Discount_Rate,INDEX(K2900:CL2900,Start_Offset):INDEX(K2900:CL2900,End_Offset))","v":-529980710.33045793},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7961,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.56359999999999999,1508,-527152685.98927927,-398576984.61652797,-471499182.54455841,55653503.444720864,1.7631901536984298,null,2818,{"$f":"-NPV(Discount_Rate,INDEX(K2914:CL2914,Start_Offset):INDEX(K2914:CL2914,End_Offset))","v":-532448046.68753839},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF7975,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.56979999999999997,619,-539402237.39899766,-410858856.95687413,-483781054.88490456,55621182.514093101,1.7627469288430893,null,2849,{"$f":"-NPV(Discount_Rate,INDEX(K2945:CL2945,Start_Offset):INDEX(K2945:CL2945,End_Offset))","v":-523710855.88233423},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8006,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.5736,1391,-527486604.19374365,-398959855.50400144,-471882053.43203187,55604550.761711776,1.762518853540179,null,2868,{"$f":"-NPV(Discount_Rate,INDEX(K2964:CL2964,Start_Offset):INDEX(K2964:CL2964,End_Offset))","v":-528608677.59172118},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8025,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.57479999999999998,2544,-524578317.69960737,-396063095.01497424,-468985292.94300467,55593024.756602705,1.7623607946028927,null,2874,{"$f":"-NPV(Discount_Rate,INDEX(K2970:CL2970,Start_Offset):INDEX(K2970:CL2970,End_Offset))","v":-532863058.45638084},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8031,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.5786,2348,-530167960.85396075,-401668832.97678328,-474591030.90481371,55576929.949147046,1.7621400825575491,null,2893,{"$f":"-NPV(Discount_Rate,INDEX(K2989:CL2989,Start_Offset):INDEX(K2989:CL2989,End_Offset))","v":-529903430.03454322},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8050,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.58360000000000001,1688,-529043485.1063962,-400567831.06137961,-473490028.98941004,55553456.116986156,1.7618181801351336,null,2918,{"$f":"-NPV(Discount_Rate,INDEX(K3014:CL3014,Start_Offset):INDEX(K3014:CL3014,End_Offset))","v":-526915759.18841821},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8075,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.58740000000000003,4434,-534892047.89741582,-406438884.76815212,-479361082.69618255,55530965.201233268,1.7615097566866922,null,2937,{"$f":"-NPV(Discount_Rate,INDEX(K3033:CL3033,Start_Offset):INDEX(K3033:CL3033,End_Offset))","v":-536137952.87896359},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8094,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.59119999999999995,917,-532846609.6424436,-404410492.14308846,-477332690.07111889,55513919.571324706,1.7612760057796586,null,2956,{"$f":"-NPV(Discount_Rate,INDEX(K3052:CL3052,Start_Offset):INDEX(K3052:CL3052,End_Offset))","v":-530484743.95828295},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.5958,3045,-530657246.91853809,-402236596.29691613,-475158794.22494656,55498452.693591535,1.7610639046887337,null,2979,{"$f":"-NPV(Discount_Rate,INDEX(K3075:CL3075,Start_Offset):INDEX(K3075:CL3075,End_Offset))","v":-531197826.51243234},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.60019999999999996,3059,-528391536.50729889,-399982154.28662366,-472904352.21465409,55487184.292644799,1.7609093783405585,null,3001,{"$f":"-NPV(Discount_Rate,INDEX(K3097:CL3097,Start_Offset):INDEX(K3097:CL3097,End_Offset))","v":-518911875.71704835},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8158,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.60399999999999998,4387,-527510443.6034193,-399120771.5529319,-472042969.48096234,55467474.122456968,1.7606390879386251,null,3020,{"$f":"-NPV(Discount_Rate,INDEX(K3116:CL3116,Start_Offset):INDEX(K3116:CL3116,End_Offset))","v":-526433465.2447626},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8177,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.60519999999999996,2455,-528608089.29491585,-400219601.27599502,-473141799.20402545,55466290.090890408,1.7606228510231152,null,3026,{"$f":"-NPV(Discount_Rate,INDEX(K3122:CL3122,Start_Offset):INDEX(K3122:CL3122,End_Offset))","v":-515584992.4975521},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8183,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.60899999999999999,4945,-521282784.83169228,-392908214.49110323,-465830412.41913366,55452372.412558615,1.7604319944838549,null,3045,{"$f":"-NPV(Discount_Rate,INDEX(K3141:CL3141,Start_Offset):INDEX(K3141:CL3141,End_Offset))","v":-530657246.91853809},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8202,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.61399999999999999,861,-523376910.65053314,-395028007.25715739,-467950205.18518782,55426705.465345323,1.760080017336394,null,3070,{"$f":"-NPV(Discount_Rate,INDEX(K3166:CL3166,Start_Offset):INDEX(K3166:CL3166,End_Offset))","v":-528098774.05258441},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8227,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.61780000000000002,3106,-521111915.72504842,-392783629.67345154,-465705827.60148197,55406088.123566449,1.7597972866677543,null,3089,{"$f":"-NPV(Discount_Rate,INDEX(K3185:CL3185,Start_Offset):INDEX(K3185:CL3185,End_Offset))","v":-532838383.12025124},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8246,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.624,2855,-523947071.55610925,-395643886.11080706,-468566084.03883749,55380987.517271757,1.7594530758923266,null,3120,{"$f":"-NPV(Discount_Rate,INDEX(K3216:CL3216,Start_Offset):INDEX(K3216:CL3216,End_Offset))","v":-516037965.49356508},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8277,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.62680000000000002,1879,-525839335.75806892,-397552014.01417196,-470474211.94220239,55365123.81586653,1.7592355330609808,null,3134,{"$f":"-NPV(Discount_Rate,INDEX(K3230:CL3230,Start_Offset):INDEX(K3230:CL3230,End_Offset))","v":-526570737.87764204},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8291,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.63060000000000005,4661,-529257458.09207028,-400988515.78222311,-473910713.71025354,55346744.381816745,1.758983491370357,null,3153,{"$f":"-NPV(Discount_Rate,INDEX(K3249:CL3249,Start_Offset):INDEX(K3249:CL3249,End_Offset))","v":-522109255.7950089},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8310,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.63439999999999996,1400,-518846467.43147045,-390591825.3275978,-463514023.25562823,55332444.175842226,1.7587873891356349,null,3172,{"$f":"-NPV(Discount_Rate,INDEX(K3268:CL3268,Start_Offset):INDEX(K3268:CL3268,End_Offset))","v":-527831227.24404556},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8329,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.63560000000000005,1549,-529364556.17928898,-401115278.97879231,-474037476.90682274,55327079.272466242,1.7587138188987468,null,3178,{"$f":"-NPV(Discount_Rate,INDEX(K3274:CL3274,Start_Offset):INDEX(K3274:CL3274,End_Offset))","v":-516257903.38484389},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8335,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.63939999999999997,1842,-526225181.76514626,-397998502.97269648,-470920700.90072691,55304480.864419341,1.7584039213820919,null,3197,{"$f":"-NPV(Discount_Rate,INDEX(K3293:CL3293,Start_Offset):INDEX(K3293:CL3293,End_Offset))","v":-515799899.71807629},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8354,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.64439999999999997,1573,-519910727.39691615,-391699015.19772875,-464621213.12575918,55289514.271156967,1.7581986808149173,null,3222,{"$f":"-NPV(Discount_Rate,INDEX(K3318:CL3318,Start_Offset):INDEX(K3318:CL3318,End_Offset))","v":-531823780.11930186},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8379,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.64739999999999998,2377,-532177708.18220663,-403979246.66287285,-476901444.59090328,55276263.591303349,1.7580169709895128,null,3237,{"$f":"-NPV(Discount_Rate,INDEX(K3333:CL3333,Start_Offset):INDEX(K3333:CL3333,End_Offset))","v":-517794884.93840975},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8394,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.6522,411,-521381324.05226356,-393200184.10273945,-466122382.03076988,55258942.021493673,1.7577794360508816,null,3261,{"$f":"-NPV(Discount_Rate,INDEX(K3357:CL3357,Start_Offset):INDEX(K3357:CL3357,End_Offset))","v":-523646232.70060265},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8418,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.65720000000000001,964,-531677582.95358813,-403528372.85517716,-476450570.7832076,55227012.170380533,1.7573415741649214,null,3286,{"$f":"-NPV(Discount_Rate,INDEX(K3382:CL3382,Start_Offset):INDEX(K3382:CL3382,End_Offset))","v":-539190995.19648111},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8443,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.66100000000000003,4705,-524862351.47003353,-396724081.56978106,-469646279.4978115,55216071.97222203,1.7571915485421432,null,3305,{"$f":"-NPV(Discount_Rate,INDEX(K3401:CL3401,Start_Offset):INDEX(K3401:CL3401,End_Offset))","v":-533893962.32005751},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8462,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.66600000000000004,929,-534828882.90531623,-406705803.06219554,-479628000.99022597,55200881.915090263,1.7569832435600752,null,3330,{"$f":"-NPV(Discount_Rate,INDEX(K3426:CL3426,Start_Offset):INDEX(K3426:CL3426,End_Offset))","v":-531382751.07971752},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8487,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.66979999999999995,4907,-524250370.99754077,-396141165.84706879,-469063363.77509922,55187007.222441554,1.7567929764940384,null,3349,{"$f":"-NPV(Discount_Rate,INDEX(K3445:CL3445,Start_Offset):INDEX(K3445:CL3445,End_Offset))","v":-526728392.83767092},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8506,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.67359999999999998,864,-526409561.83724612,-398319473.9601143,-471241671.88814473,55167889.949101388,1.7565308166321123,null,3368,{"$f":"-NPV(Discount_Rate,INDEX(K3464:CL3464,Start_Offset):INDEX(K3464:CL3464,End_Offset))","v":-529590755.20408291},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8525,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.67479999999999996,2653,-529466906.93377024,-401379106.32045555,-474301304.24848598,55165602.685284257,1.7564994508219458,null,3374,{"$f":"-NPV(Discount_Rate,INDEX(K3470:CL3470,Start_Offset):INDEX(K3470:CL3470,End_Offset))","v":-526606508.53884232},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8531,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.67959999999999998,2170,-526209338.60668129,-398138704.30648828,-471060902.23451871,55148436.37216258,1.7562640449563873,null,3398,{"$f":"-NPV(Discount_Rate,INDEX(K3494:CL3494,Start_Offset):INDEX(K3494:CL3494,End_Offset))","v":-520937144.44261068},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8555,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.68259999999999998,1996,-526470263.55949718,-398413131.91149783,-471335329.83952826,55134933.719968915,1.7560788797724334,null,3413,{"$f":"-NPV(Discount_Rate,INDEX(K3509:CL3509,Start_Offset):INDEX(K3509:CL3509,End_Offset))","v":-530873064.28496051},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8570,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.68759999999999999,1165,-517023835.66392219,-388986919.85181707,-461909117.7798475,55114717.884074688,1.7558016550525453,null,3438,{"$f":"-NPV(Discount_Rate,INDEX(K3534:CL3534,Start_Offset):INDEX(K3534:CL3534,End_Offset))","v":-532161063.30462486},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8595,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.69140000000000001,3685,-531586237.97482055,-403558782.47562134,{"$f":"D3553+NPV_MitigationCost","v":-476480980.40365177},{"$f":"E3553-C3553","v":55105257.57116878},{"$f":"(D3553-C3553)/(-NPV_MitigationCost)","v":1.7556719234594953},null,3457,{"$f":"-NPV(Discount_Rate,INDEX(K3553:CL3553,Start_Offset):INDEX(K3553:CL3553,End_Offset))","v":-520782535.79373193},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8614,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.69640000000000002,3746,-528412743.68979907,-400400755.45691293,-473322953.38494337,55089790.304855704,1.755459817039879,null,3482,{"$f":"-NPV(Discount_Rate,INDEX(K3578:CL3578,Start_Offset):INDEX(K3578:CL3578,End_Offset))","v":-532632902.35125464},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8639,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.70020000000000004,1764,-527285408.93024844,-399291054.65334123,-472213252.58137167,55072156.348876774,1.7552179982730292,null,3501,{"$f":"-NPV(Discount_Rate,INDEX(K3597:CL3597,Start_Offset):INDEX(K3597:CL3597,End_Offset))","v":-525108734.87006044},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8658,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.70399999999999996,1524,-524745254.42922163,-396776303.03176105,-469698500.95979148,55046753.469430149,1.7548696423516716,null,3520,{"$f":"-NPV(Discount_Rate,INDEX(K3616:CL3616,Start_Offset):INDEX(K3616:CL3616,End_Offset))","v":-527099188.16077036},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8677,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.70699999999999996,2477,-531790781.26486075,-403839890.28530371,-476762088.21333414,55028693.051526606,1.7546219754077685,null,3535,{"$f":"-NPV(Discount_Rate,INDEX(K3631:CL3631,Start_Offset):INDEX(K3631:CL3631,End_Offset))","v":-527208077.54113996},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8692,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.70920000000000005,3700,-529386453.73103338,-401446236.04487258,-474368433.97290301,55018019.758130372,1.754475609915511,null,3546,{"$f":"-NPV(Discount_Rate,INDEX(K3642:CL3642,Start_Offset):INDEX(K3642:CL3642,End_Offset))","v":-524105880.60447448},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8703,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.71299999999999997,2373,-524634143.59558278,-396712094.07764506,-469634292.00567549,54999851.589907289,1.754226465365027,null,3565,{"$f":"-NPV(Discount_Rate,INDEX(K3661:CL3661,Start_Offset):INDEX(K3661:CL3661,End_Offset))","v":-531141254.22533369},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8722,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.71799999999999997,4794,-521832615.69128972,-393933474.29493994,-466855672.22297037,54976943.468319356,1.7539123206705605,null,3590,{"$f":"-NPV(Discount_Rate,INDEX(K3686:CL3686,Start_Offset):INDEX(K3686:CL3686,End_Offset))","v":-521980976.90958434},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8747,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.7218,1332,-525393323.75001109,-397507410.50012195,-470429608.42815238,54963715.321858704,1.7537309198511049,null,3609,{"$f":"-NPV(Discount_Rate,INDEX(K3705:CL3705,Start_Offset):INDEX(K3705:CL3705,End_Offset))","v":-524636745.39058727},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8766,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.7268,2230,-522107357.72470164,-394244802.79180479,-467167000.71983522,54940357.004866421,1.7534106015165514,null,3634,{"$f":"-NPV(Discount_Rate,INDEX(K3730:CL3730,Start_Offset):INDEX(K3730:CL3730,End_Offset))","v":-519213805.73069257},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8791,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.73060000000000003,4228,-518437540.23355025,-390589684.10093063,-463511882.02896106,54925658.204589188,1.7532090332603156,null,3653,{"$f":"-NPV(Discount_Rate,INDEX(K3749:CL3749,Start_Offset):INDEX(K3749:CL3749,End_Offset))","v":-526389448.82377237},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8810,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.73119999999999996,4270,-523116032.74544185,-395271076.31230444,-468193274.24033487,54922758.505106986,1.7531692689695428,null,3656,{"$f":"-NPV(Discount_Rate,INDEX(K3752:CL3752,Start_Offset):INDEX(K3752:CL3752,End_Offset))","v":-532835409.78835279},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8813,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.73580000000000001,2000,-519945094.92678779,-392120271.20727766,-465042469.13530809,54902625.791479707,1.7528931841257049,null,3679,{"$f":"-NPV(Discount_Rate,INDEX(K3775:CL3775,Start_Offset):INDEX(K3775:CL3775,End_Offset))","v":-529639357.39595771},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8836,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.73960000000000004,2962,-533141423.68110925,-405353097.93598825,-478275295.86401868,54866127.817090571,1.7523926784439485,null,3698,{"$f":"-NPV(Discount_Rate,INDEX(K3794:CL3794,Start_Offset):INDEX(K3794:CL3794,End_Offset))","v":-523137086.49179471},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8855,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.74460000000000004,2928,-528029078.29983348,-400272436.37674695,-473194634.30477738,54834443.995056093,1.7519581904151353,null,3723,{"$f":"-NPV(Discount_Rate,INDEX(K3819:CL3819,Start_Offset):INDEX(K3819:CL3819,End_Offset))","v":-529210164.71328366},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8880,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.74839999999999995,1731,-526230286.27872556,-398493830.18944871,-471416028.11747915,54814258.161246419,1.751681377121197,null,3742,{"$f":"-NPV(Discount_Rate,INDEX(K3838:CL3838,Start_Offset):INDEX(K3838:CL3838,End_Offset))","v":-523768547.08359683},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8899,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.75219999999999998,3184,-525512716.9311986,-397787622.52530259,-470709820.45333302,54802896.477865577,1.7515255715681053,null,3761,{"$f":"-NPV(Discount_Rate,INDEX(K3857:CL3857,Start_Offset):INDEX(K3857:CL3857,End_Offset))","v":-533351368.35842025},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8918,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.75719999999999998,3699,-528447471.24461836,-400748377.57887697,-473670575.5069074,54776895.737710953,1.7511690170361056,null,3786,{"$f":"-NPV(Discount_Rate,INDEX(K3882:CL3882,Start_Offset):INDEX(K3882:CL3882,End_Offset))","v":-526255249.98300111},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8943,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.76100000000000001,649,-528493741.47415912,-400814101.9531191,-473736299.88114953,54757441.593009591,1.7509022375745134,null,3805,{"$f":"-NPV(Discount_Rate,INDEX(K3901:CL3901,Start_Offset):INDEX(K3901:CL3901,End_Offset))","v":-530703850.39423436},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8962,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.76339999999999997,1793,-528906896.48237276,-401239599.81649685,-474161797.74452728,54745098.73784548,1.7507329769719147,null,3817,{"$f":"-NPV(Discount_Rate,INDEX(K3913:CL3913,Start_Offset):INDEX(K3913:CL3913,End_Offset))","v":-523589764.60381675},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8974,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.76619999999999999,4200,-520401877.41110283,-392754064.36405534,-465676262.29208577,54725615.119017065,1.7504657933243835,null,3831,{"$f":"-NPV(Discount_Rate,INDEX(K3927:CL3927,Start_Offset):INDEX(K3927:CL3927,End_Offset))","v":-514041942.69149876},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF8988,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.77,3356,-520944147.16466129,-393311871.80204445,-466234069.73007488,54710077.434586406,1.7502527212438355,null,3850,{"$f":"-NPV(Discount_Rate,INDEX(K3946:CL3946,Start_Offset):INDEX(K3946:CL3946,End_Offset))","v":-518911387.1066978},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9007,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.77500000000000002,707,-529132328.42769563,-401518992.430273,-474441190.35830343,54691138.069392204,1.7499930010799849,null,3875,{"$f":"-NPV(Discount_Rate,INDEX(K3971:CL3971,Start_Offset):INDEX(K3971:CL3971,End_Offset))","v":-529897969.15660113},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9032,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.77880000000000005,679,-525615481.62958145,-398021390.15949231,-470943588.08752275,54671893.542058706,1.7497290961528118,null,3894,{"$f":"-NPV(Discount_Rate,INDEX(K3990:CL3990,Start_Offset):INDEX(K3990:CL3990,End_Offset))","v":-530505686.10912317},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9051,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.78259999999999996,4743,-527947975.95479661,-400378097.45850319,-473300295.38653362,54647680.568262994,1.7493970576997251,null,3913,{"$f":"-NPV(Discount_Rate,INDEX(K4009:CL4009,Start_Offset):INDEX(K4009:CL4009,End_Offset))","v":-527306021.40040523},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9070,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.78759999999999997,651,-523318222.11777353,-395789253.35648924,-468711451.28451967,54606770.83325386,1.748836052461656,null,3938,{"$f":"-NPV(Discount_Rate,INDEX(K4034:CL4034,Start_Offset):INDEX(K4034:CL4034,End_Offset))","v":-517720686.34379762},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9095,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.79079999999999995,920,-532483562.83393067,-404966506.77968234,-477888704.70771277,54594858.126217902,1.7486726905859249,null,3954,{"$f":"-NPV(Discount_Rate,INDEX(K4050:CL4050,Start_Offset):INDEX(K4050:CL4050,End_Offset))","v":-520371757.21654224},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.79279999999999995,1960,-523360383.93087697,-395854427.71110994,-468776625.63914037,54583758.291736603,1.7485204758310673,null,3964,{"$f":"-NPV(Discount_Rate,INDEX(K4060:CL4060,Start_Offset):INDEX(K4060:CL4060,End_Offset))","v":-523193395.41470146},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.79659999999999997,1351,-525956364.64876306,-398479467.21824324,-471401665.14627367,54554699.502489388,1.7481219855212182,null,3983,{"$f":"-NPV(Discount_Rate,INDEX(K4079:CL4079,Start_Offset):INDEX(K4079:CL4079,End_Offset))","v":-518451939.65706432},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.8004,3597,-525733000.53990161,-398276266.78724831,-471198464.71527874,54534535.824622869,1.7478454760571669,null,4002,{"$f":"-NPV(Discount_Rate,INDEX(K4098:CL4098,Start_Offset):INDEX(K4098:CL4098,End_Offset))","v":-528083493.4079141},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9159,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.8054,2810,-530474595.83583128,-403054897.03775769,-475977094.96578813,54497500.870043159,1.7473376066342476,null,4027,{"$f":"-NPV(Discount_Rate,INDEX(K4123:CL4123,Start_Offset):INDEX(K4123:CL4123,End_Offset))","v":-533083693.16541386},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9184,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.80920000000000003,3311,-522330734.1131444,-394932642.16017425,-467854840.08820468,54475894.024939716,1.7470413066636301,null,4046,{"$f":"-NPV(Discount_Rate,INDEX(K4142:CL4142,Start_Offset):INDEX(K4142:CL4142,End_Offset))","v":-526595052.41097879},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9203,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.81299999999999994,773,-530431989.1901722,-403050151.58597565,-475972349.51400608,54459639.676166117,1.7468184067890318,null,4065,{"$f":"-NPV(Discount_Rate,INDEX(K4161:CL4161,Start_Offset):INDEX(K4161:CL4161,End_Offset))","v":-524977552.30345827},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9222,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.81820000000000004,3801,-527538757.51921308,-400193865.94355834,-473116063.87158877,54422693.647624314,1.7463117568306985,null,4091,{"$f":"-NPV(Discount_Rate,INDEX(K4187:CL4187,Start_Offset):INDEX(K4187:CL4187,End_Offset))","v":-526263863.48004991},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9248,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.82199999999999995,2660,-519093513.04994047,-391765943.72052068,-464688141.64855111,54405371.40138936,1.7460742126160815,null,4110,{"$f":"-NPV(Discount_Rate,INDEX(K4206:CL4206,Start_Offset):INDEX(K4206:CL4206,End_Offset))","v":-524519182.15102512},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9267,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.82320000000000004,1567,-528619097.35695618,-401299860.35906929,-474222058.28709972,54397039.069856465,1.7459599493084792,null,4116,{"$f":"-NPV(Discount_Rate,INDEX(K4212:CL4212,Start_Offset):INDEX(K4212:CL4212,End_Offset))","v":-526273554.38740832},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9273,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.82699999999999996,154,-520786558.99370462,-393482215.06739748,-466404412.99542791,54382145.998276711,1.7457557169621851,null,4135,{"$f":"-NPV(Discount_Rate,INDEX(K4231:CL4231,Start_Offset):INDEX(K4231:CL4231,End_Offset))","v":-513737283.32426631},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9292,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.83079999999999998,3623,-520522800.38590485,-393256033.28197813,-466178231.21000856,54344569.175896287,1.7452404167731055,null,4154,{"$f":"-NPV(Discount_Rate,INDEX(K4250:CL4250,Start_Offset):INDEX(K4250:CL4250,End_Offset))","v":-525340013.4571963},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9311,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.83579999999999999,1281,-530268837.83200932,-403025984.90017396,-475948182.82820439,54320655.003804922,1.7449124758611356,null,4179,{"$f":"-NPV(Discount_Rate,INDEX(K4275:CL4275,Start_Offset):INDEX(K4275:CL4275,End_Offset))","v":-525326337.99269003},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9336,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.83960000000000001,3487,-530471242.46790105,-403252917.4677369,-476175115.39576733,54296127.07213372,1.7445761183133912,null,4198,{"$f":"-NPV(Discount_Rate,INDEX(K4294:CL4294,Start_Offset):INDEX(K4294:CL4294,End_Offset))","v":-525490449.55607617},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9355,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.84340000000000004,3492,-534014427.01799577,-406819933.33169526,-479742131.25972569,54272295.758270085,1.744249313656637,null,4217,{"$f":"-NPV(Discount_Rate,INDEX(K4313:CL4313,Start_Offset):INDEX(K4313:CL4313,End_Offset))","v":-526997378.80815715},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9374,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.84640000000000004,4524,-518571358.78511238,-391389992.58882445,-464312190.51685488,54259168.268257499,1.7440692931637614,null,4232,{"$f":"-NPV(Discount_Rate,INDEX(K4328:CL4328,Start_Offset):INDEX(K4328:CL4328,End_Offset))","v":-531607257.68255246},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9389,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.85240000000000005,3458,-520682819.23769432,-393549412.62497962,-466471610.55301005,54211208.684684277,1.743411611621845,null,4262,{"$f":"-NPV(Discount_Rate,INDEX(K4358:CL4358,Start_Offset):INDEX(K4358:CL4358,End_Offset))","v":-525913573.75254005},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9419,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.85740000000000005,3243,-530303512.94550061,-403204515.31560737,-476126713.2436378,54176799.701862812,1.7429397527942296,null,4287,{"$f":"-NPV(Discount_Rate,INDEX(K4383:CL4383,Start_Offset):INDEX(K4383:CL4383,End_Offset))","v":-523437483.45666033},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9444,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.86119999999999997,2887,-531053680.77735645,-403984787.37226832,-476906985.30029875,54146695.477057695,1.7425269261699576,null,4306,{"$f":"-NPV(Discount_Rate,INDEX(K4402:CL4402,Start_Offset):INDEX(K4402:CL4402,End_Offset))","v":-523209392.51896977},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9463,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.86499999999999999,4487,-540977693.00189066,-413931350.35268551,-486853548.28071594,54124144.721174717,1.7422176821191238,null,4325,{"$f":"-NPV(Discount_Rate,INDEX(K4421:CL4421,Start_Offset):INDEX(K4421:CL4421,End_Offset))","v":-523583991.08359629},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9482,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.86619999999999997,638,-529013032.06186736,-401977618.71019709,-474899816.63822752,54113215.423639834,1.7420678059792731,null,4331,{"$f":"-NPV(Discount_Rate,INDEX(K4427:CL4427,Start_Offset):INDEX(K4427:CL4427,End_Offset))","v":-525151851.60419595},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9488,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.87,2302,-524319123.7692709,-397301405.90316623,-470223603.83119667,54095519.938074231,1.7418251434420979,null,4350,{"$f":"-NPV(Discount_Rate,INDEX(K4446:CL4446,Start_Offset):INDEX(K4446:CL4446,End_Offset))","v":-530459818.44910431},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9507,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.87380000000000002,3949,-532225660.73098737,-405252691.03904629,-478174888.96707672,54050771.763910651,1.7412115007457032,null,4369,{"$f":"-NPV(Discount_Rate,INDEX(K4465:CL4465,Start_Offset):INDEX(K4465:CL4465,End_Offset))","v":-534406213.45594656},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9526,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.879,4020,-527003009.47368538,-400081849.98758286,-473004047.91561329,53998961.55807209,1.7405010146754714,null,4395,{"$f":"-NPV(Discount_Rate,INDEX(K4491:CL4491,Start_Offset):INDEX(K4491:CL4491,End_Offset))","v":-527334997.04946762},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9552,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.88280000000000003,201,-522096226.22783864,-395200145.19901264,-468122343.12704307,53973883.100795567,1.7401571076349667,null,4414,{"$f":"-NPV(Discount_Rate,INDEX(K4510:CL4510,Start_Offset):INDEX(K4510:CL4510,End_Offset))","v":-527653997.20806956},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9571,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.88780000000000003,1991,-525657029.27559334,-398810459.25501478,-471732657.18304521,53924372.092548132,1.7394781510256734,null,4439,{"$f":"-NPV(Discount_Rate,INDEX(K4535:CL4535,Start_Offset):INDEX(K4535:CL4535,End_Offset))","v":-519862953.51046324},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9596,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.89159999999999995,1823,-534762990.31219691,-407940947.49165946,-480863145.41968989,53899844.892507017,1.739141803510952,null,4458,{"$f":"-NPV(Discount_Rate,INDEX(K4554:CL4554,Start_Offset):INDEX(K4554:CL4554,End_Offset))","v":-519003196.50150549},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9615,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.89539999999999997,4095,-529443679.19272274,-402646663.36654919,-475568861.29457963,53874817.898143113,1.7387986021940003,null,4477,{"$f":"-NPV(Discount_Rate,INDEX(K4573:CL4573,Start_Offset):INDEX(K4573:CL4573,End_Offset))","v":-517363967.27815533},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9634,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.89659999999999995,3638,-518624208.86431229,-391838631.06281561,-464760828.99084604,53863379.873466253,1.7386417497539772,null,4483,{"$f":"-NPV(Discount_Rate,INDEX(K4579:CL4579,Start_Offset):INDEX(K4579:CL4579,End_Offset))","v":-527051668.11923808},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9640,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.90200000000000002,671,-520373829.56573063,-393627579.67998284,-466549777.60801327,53824051.957717359,1.7381024363917044,null,4510,{"$f":"-NPV(Discount_Rate,INDEX(K4606:CL4606,Start_Offset):INDEX(K4606:CL4606,End_Offset))","v":-523277072.18593311},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9667,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.90559999999999996,4442,-526701793.60351908,-399991004.2291438,-472913202.15717423,53788591.446344852,1.7376161576949556,null,4528,{"$f":"-NPV(Discount_Rate,INDEX(K4624:CL4624,Start_Offset):INDEX(K4624:CL4624,End_Offset))","v":-536042369.39635968},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9685,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.90939999999999999,3225,-520519625.90854621,-393839207.74584144,-466761405.67387187,53758220.234674335,1.7371996698142627,null,4547,{"$f":"-NPV(Discount_Rate,INDEX(K4643:CL4643,Start_Offset):INDEX(K4643:CL4643,End_Offset))","v":-519366506.51443362},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9704,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.91320000000000001,985,-517070216.41608453,-390444452.24005258,-463366650.16808301,53703566.248001516,1.7364501862794031,null,4566,{"$f":"-NPV(Discount_Rate,INDEX(K4662:CL4662,Start_Offset):INDEX(K4662:CL4662,End_Offset))","v":-521098396.1308853},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17057978.584077589},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9723,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.91820000000000002,142,-521959572.4164362,-395389982.681804,-468312180.60983443,53647391.806601763,1.7356798523756556,null,4591,{"$f":"-NPV(Discount_Rate,INDEX(K4687:CL4687,Start_Offset):INDEX(K4687:CL4687,End_Offset))","v":-536253344.42603689},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9748,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.92200000000000004,1624,-521712353.95554292,-395171171.82963276,-468093369.75766319,53618984.197879732,1.7352902918641901,null,4610,{"$f":"-NPV(Discount_Rate,INDEX(K4706:CL4706,Start_Offset):INDEX(K4706:CL4706,End_Offset))","v":-532325789.89123231},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9767,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.92579999999999996,244,-536086926.67740226,-409613900.41944164,-482536098.34747207,53550828.329930186,1.7343556537171501,null,4629,{"$f":"-NPV(Discount_Rate,INDEX(K4725:CL4725,Start_Offset):INDEX(K4725:CL4725,End_Offset))","v":-530179249.88564265},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9786,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.92700000000000005,3085,-522752369.31973904,-396292870.62551713,-469215068.55354756,53537300.766191483,1.7341701469150641,null,4635,{"$f":"-NPV(Discount_Rate,INDEX(K4731:CL4731,Start_Offset):INDEX(K4731:CL4731,End_Offset))","v":-534163377.46610296},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9792,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.93020000000000003,3546,-524105880.60447448,-397672762.51248461,-470594960.44051504,53510920.163959444,1.7338083832411539,null,4651,{"$f":"-NPV(Discount_Rate,INDEX(K4747:CL4747,Start_Offset):INDEX(K4747:CL4747,End_Offset))","v":-521944388.42649817},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9808,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.93600000000000005,169,-512751242.49363142,-386399023.96187752,-459321221.88990796,53430020.603723466,1.7326989877136656,null,4680,{"$f":"-NPV(Discount_Rate,INDEX(K4776:CL4776,Start_Offset):INDEX(K4776:CL4776,End_Offset))","v":-535286998.06731415},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9837,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.93979999999999997,1334,-527246437.89776665,-400939397.89387441,-473861595.82190484,53384842.075861812,1.7320794434713729,null,4699,{"$f":"-NPV(Discount_Rate,INDEX(K4795:CL4795,Start_Offset):INDEX(K4795:CL4795,End_Offset))","v":-526615321.8410567},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9856,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.94359999999999999,2777,-531733032.68869835,-405489956.24051672,-478412154.16854715,53320878.520151198,1.731202295531129,null,4718,{"$f":"-NPV(Discount_Rate,INDEX(K4814:CL4814,Start_Offset):INDEX(K4814:CL4814,End_Offset))","v":-518081939.38373429},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9875,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.9486,3757,-525985336.84384114,-399795876.82392579,-472718074.75195622,53267262.091884911,1.7304670402893823,null,4743,{"$f":"-NPV(Discount_Rate,INDEX(K4839:CL4839,Start_Offset):INDEX(K4839:CL4839,End_Offset))","v":-527947975.95479661},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9900,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.95240000000000002,3835,-519251021.03694201,-393143014.65477687,-466065212.5828073,53185808.454134703,1.7293500465609348,null,4762,{"$f":"-NPV(Discount_Rate,INDEX(K4858:CL4858,Start_Offset):INDEX(K4858:CL4858,End_Offset))","v":-530790959.5614953},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9919,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.9536,4129,-516104564.19567019,-390014810.2158919,-462937008.14392233,53167556.051747859,1.7290997468866867,null,4768,{"$f":"-NPV(Discount_Rate,INDEX(K4864:CL4864,Start_Offset):INDEX(K4864:CL4864,End_Offset))","v":-541007913.26172411},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9925,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.95760000000000001,1799,-528459544.07858717,-402425254.44500005,-475347452.37303048,53112091.705556691,1.7283391506928376,null,4788,{"$f":"-NPV(Discount_Rate,INDEX(K4884:CL4884,Start_Offset):INDEX(K4884:CL4884,End_Offset))","v":-527721379.22483242},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9945,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.96140000000000003,518,-517553596.20744729,-391615074.47375023,-464537272.40178066,53016323.805666625,1.7270258619740229,null,4807,{"$f":"-NPV(Discount_Rate,INDEX(K4903:CL4903,Start_Offset):INDEX(K4903:CL4903,End_Offset))","v":-522935683.90760314},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9964,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.96640000000000004,3123,-518421305.06002688,-392587861.83512682,-465510059.76315725,52911245.296869636,1.7255848945898431,null,4832,{"$f":"-NPV(Discount_Rate,INDEX(K4928:CL4928,Start_Offset):INDEX(K4928:CL4928,End_Offset))","v":-522572502.3606894},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF9989,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.97019999999999995,4085,-524804485.0099448,-399069501.32044613,-471991699.24847656,52812785.761468232,1.7242346948125602,null,4851,{"$f":"-NPV(Discount_Rate,INDEX(K4947:CL4947,Start_Offset):INDEX(K4947:CL4947,End_Offset))","v":-534365520.68913096},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10008,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.97399999999999998,2949,-519697014.25116628,-394069119.57557958,-466991317.50361001,52705696.747556269,1.7227661568782313,null,4870,{"$f":"-NPV(Discount_Rate,INDEX(K4966:CL4966,Start_Offset):INDEX(K4966:CL4966,End_Offset))","v":-521096283.36823666},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10027,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.97899999999999998,196,-517667575.82218564,-392196020.05595624,-465118217.98398668,52549357.83819896,1.7206222430385578,null,4895,{"$f":"-NPV(Discount_Rate,INDEX(K4991:CL4991,Start_Offset):INDEX(K4991:CL4991,End_Offset))","v":-517902206.23861974},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10052,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98280000000000001,1581,-517490622.64227134,-392153478.68004704,-465075676.60807747,52414946.034193873,1.718779020976906,null,4914,{"$f":"-NPV(Discount_Rate,INDEX(K5010:CL5010,Start_Offset):INDEX(K5010:CL5010,End_Offset))","v":-525932624.32154322},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10071,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98499999999999999,2872,-525480199.79019696,-400231562.19331712,-473153760.12134755,52326439.668849409,1.7175653114637641,null,4925,{"$f":"-NPV(Discount_Rate,INDEX(K5021:CL5021,Start_Offset):INDEX(K5021:CL5021,End_Offset))","v":-537535403.88639402},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10082,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98780000000000001,4352,-512987125.94507223,-387956687.97726786,-460878885.90529829,52108240.039773941,1.7145730863899831,null,4939,{"$f":"-NPV(Discount_Rate,INDEX(K5035:CL5035,Start_Offset):INDEX(K5035:CL5035,End_Offset))","v":-529382871.87573516},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10096,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98799999999999999,4816,-511213318.98695064,-386188055.50347692,-459110253.43150735,52103065.555443287,1.7145021274162044,null,4940,{"$f":"-NPV(Discount_Rate,INDEX(K5036:CL5036,Start_Offset):INDEX(K5036:CL5036,End_Offset))","v":-527195435.09925902},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10097,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98819999999999997,4083,-515026312.13018131,-390015934.03856725,-462938131.96659768,52088180.163583636,1.7142980003837975,null,4941,{"$f":"-NPV(Discount_Rate,INDEX(K5037:CL5037,Start_Offset):INDEX(K5037:CL5037,End_Offset))","v":-533274064.3035363},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10098,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98839999999999995,2064,-527086704.93951756,-402079687.48654908,-475001885.41457951,52084819.524938047,1.7142519151211328,null,4942,{"$f":"-NPV(Discount_Rate,INDEX(K5038:CL5038,Start_Offset):INDEX(K5038:CL5038,End_Offset))","v":-532646001.63331711},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10099,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98860000000000003,4286,-526870637.38296276,-401870050.6883446,-474792248.61637503,52078388.766587734,1.714163728553352,null,4943,{"$f":"-NPV(Discount_Rate,INDEX(K5039:CL5039,Start_Offset):INDEX(K5039:CL5039,End_Offset))","v":-522731863.97635114},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10100,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98880000000000001,4961,-524092097.55734479,-399111449.32162851,-472033647.24965894,52058450.307685852,1.713890307572246,null,4944,{"$f":"-NPV(Discount_Rate,INDEX(K5040:CL5040,Start_Offset):INDEX(K5040:CL5040,End_Offset))","v":-521079448.99331176},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10101,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98899999999999999,299,-511665906.95871389,-386700479.04234326,-459622676.97037369,52043229.988340199,1.7136815875970106,null,4945,{"$f":"-NPV(Discount_Rate,INDEX(K5041:CL5041,Start_Offset):INDEX(K5041:CL5041,End_Offset))","v":-521282784.83169228},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10102,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98919999999999997,1846,-525558698.84576088,-400600922.727687,-473523120.65571743,52035578.190043449,1.7135766566087223,null,4946,{"$f":"-NPV(Discount_Rate,INDEX(K5042:CL5042,Start_Offset):INDEX(K5042:CL5042,End_Offset))","v":-521367885.7685073},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10103,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98939999999999995,890,-527928422.27653646,-403018313.53167009,-475940511.45970052,51987910.81683594,1.7129229822192784,null,4947,{"$f":"-NPV(Discount_Rate,INDEX(K5043:CL5043,Start_Offset):INDEX(K5043:CL5043,End_Offset))","v":-527160512.6008839},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10104,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98960000000000004,849,-524389557.31535476,-399485442.50119454,-472407640.42922497,51981916.886129797,1.7128407859762076,null,4948,{"$f":"-NPV(Discount_Rate,INDEX(K5044:CL5044,Start_Offset):INDEX(K5044:CL5044,End_Offset))","v":-538281723.52424359},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10105,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.98980000000000001,251,-519477244.67422074,-394582904.39308137,-467505102.3211118,51972142.353108943,1.7127067454055915,null,4949,{"$f":"-NPV(Discount_Rate,INDEX(K5045:CL5045,Start_Offset):INDEX(K5045:CL5045,End_Offset))","v":-527366196.36741966},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10106,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99,2361,-524510731.5257048,-399655216.99033636,-472577414.91836679,51933316.607338011,1.7121743184234914,null,4950,{"$f":"-NPV(Discount_Rate,INDEX(K5046:CL5046,Start_Offset):INDEX(K5046:CL5046,End_Offset))","v":-529873976.44636804},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10107,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99019999999999997,4755,-521125567.32249171,-396280011.97138298,-469202209.89941341,51923357.423078299,1.7120377456851115,null,4951,{"$f":"-NPV(Discount_Rate,INDEX(K5047:CL5047,Start_Offset):INDEX(K5047:CL5047,End_Offset))","v":-531432038.81023669},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10108,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99039999999999995,1430,-513621905.66469675,-388790073.70708835,-461712271.63511878,51909634.029577971,1.7118495534214353,null,4952,{"$f":"-NPV(Discount_Rate,INDEX(K5048:CL5048,Start_Offset):INDEX(K5048:CL5048,End_Offset))","v":-523016368.05314749},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10109,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99060000000000004,4964,-521515864.96022683,-396697432.02170485,-469619629.94973528,51896235.01049155,1.7116658093837192,null,4953,{"$f":"-NPV(Discount_Rate,INDEX(K5049:CL5049,Start_Offset):INDEX(K5049:CL5049,End_Offset))","v":-518654705.69117785},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10110,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99080000000000001,1785,-528661331.85412675,-403848397.39723456,-476770595.32526499,51890736.528861761,1.7115904073554478,null,4954,{"$f":"-NPV(Discount_Rate,INDEX(K5050:CL5050,Start_Offset):INDEX(K5050:CL5050,End_Offset))","v":-523449593.74261802},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10111,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99099999999999999,4713,-519133105.11186397,-394337969.70721978,-467260167.63525021,51872937.47661376,1.711346324582935,null,4955,{"$f":"-NPV(Discount_Rate,INDEX(K5051:CL5051,Start_Offset):INDEX(K5051:CL5051,End_Offset))","v":-534686510.08950704},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10112,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99119999999999997,2438,-527671561.93710959,-402876841.2051962,-475799039.13322663,51872522.803882957,1.71134063807399,null,4956,{"$f":"-NPV(Discount_Rate,INDEX(K5052:CL5052,Start_Offset):INDEX(K5052:CL5052,End_Offset))","v":-535350603.28047329},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10113,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99139999999999995,4561,-526382590.77341449,-401593764.84406722,-474515962.77209765,51866628.001316845,1.711259801199436,null,4957,{"$f":"-NPV(Discount_Rate,INDEX(K5053:CL5053,Start_Offset):INDEX(K5053:CL5053,End_Offset))","v":-527477705.87663811},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10114,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99160000000000004,1789,-528623886.91948569,-403880844.87582189,-476803042.80385232,51820844.115633368,1.7106319555367386,null,4958,{"$f":"-NPV(Discount_Rate,INDEX(K5054:CL5054,Start_Offset):INDEX(K5054:CL5054,End_Offset))","v":-535973744.87136519},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10115,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99180000000000001,1117,-536452744.05615771,-411724066.79564947,-484646264.7236799,51806479.332477808,1.7104349677392816,null,4959,{"$f":"-NPV(Discount_Rate,INDEX(K5055:CL5055,Start_Offset):INDEX(K5055:CL5055,End_Offset))","v":-527530333.71205723},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10116,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99199999999999999,1929,-529399465.08842868,-404680222.20807332,-477602420.13610375,51797044.952324927,1.7103055917684395,null,4960,{"$f":"-NPV(Discount_Rate,INDEX(K5056:CL5056,Start_Offset):INDEX(K5056:CL5056,End_Offset))","v":-525397521.06565952},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26466302.662554715},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10117,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99219999999999997,4026,-527289895.09136319,-402587412.30576968,-475509610.23380011,51780284.857563078,1.7100757564749616,null,4961,{"$f":"-NPV(Discount_Rate,INDEX(K5057:CL5057,Start_Offset):INDEX(K5057:CL5057,End_Offset))","v":-524092097.55734479},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10118,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99239999999999995,886,-519138678.63863945,-394438567.83025682,-467360765.75828725,51777912.880352199,1.7100432289692324,null,4962,{"$f":"-NPV(Discount_Rate,INDEX(K5058:CL5058,Start_Offset):INDEX(K5058:CL5058,End_Offset))","v":-528981698.68410397},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10119,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99260000000000004,1215,-523405192.68924874,-398736732.77525938,-471658930.70328981,51746261.985958934,1.7096091924852457,null,4963,{"$f":"-NPV(Discount_Rate,INDEX(K5059:CL5059,Start_Offset):INDEX(K5059:CL5059,End_Offset))","v":-517344311.04008657},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10120,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99280000000000002,3210,-513291720.0599696,-388625369.6990878,-461547567.62711823,51744152.432851374,1.7095802636656614,null,4964,{"$f":"-NPV(Discount_Rate,INDEX(K5060:CL5060,Start_Offset):INDEX(K5060:CL5060,End_Offset))","v":-521515864.96022683},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10121,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99299999999999999,469,-526314358.59539741,-401711227.68222582,-474633425.61025625,51680932.985141158,1.7087133198610791,null,4965,{"$f":"-NPV(Discount_Rate,INDEX(K5061:CL5061,Start_Offset):INDEX(K5061:CL5061,End_Offset))","v":-528336134.54537922},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10122,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99319999999999997,3131,-523149688.32999396,-398552959.50628835,-471475157.43431878,51674530.895675182,1.7086255264367465,null,4966,{"$f":"-NPV(Discount_Rate,INDEX(K5062:CL5062,Start_Offset):INDEX(K5062:CL5062,End_Offset))","v":-521597215.17595989},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10123,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99339999999999995,887,-519637369.23024929,-395072701.46761829,-467994899.39564872,51642469.834600568,1.7081858652363771,null,4967,{"$f":"-NPV(Discount_Rate,INDEX(K5063:CL5063,Start_Offset):INDEX(K5063:CL5063,End_Offset))","v":-523571519.9934693},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10124,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99360000000000004,3508,-527065645.22258711,-402505871.46670133,-475428069.39473176,51637575.827855349,1.7081187525205748,null,4968,{"$f":"-NPV(Discount_Rate,INDEX(K5064:CL5064,Start_Offset):INDEX(K5064:CL5064,End_Offset))","v":-527360457.73679304},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":16782516.339193735},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10125,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99380000000000002,4882,-525968895.41188097,-401415471.55700558,-474337669.48503602,51631225.926844954,1.7080316747693438,null,4969,{"$f":"-NPV(Discount_Rate,INDEX(K5065:CL5065,Start_Offset):INDEX(K5065:CL5065,End_Offset))","v":-525410078.60150951},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18581929.533175867},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":33796761.596715435},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10126,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99399999999999999,2299,-519720503.21629453,-395170558.04430687,-468092755.97233731,51627747.243957222,1.707983970737011,null,4970,{"$f":"-NPV(Discount_Rate,INDEX(K5066:CL5066,Start_Offset):INDEX(K5066:CL5066,End_Offset))","v":-528568724.02398908},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29980171.775805634},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":44488526.783758894},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10127,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99419999999999997,4011,-525849081.21180987,-401301905.40424126,-474224103.3322717,51624977.879538178,1.707945993762952,null,4971,{"$f":"-NPV(Discount_Rate,INDEX(K5067:CL5067,Start_Offset):INDEX(K5067:CL5067,End_Offset))","v":-527171681.41573125},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":37804843.357661471},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10128,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99439999999999995,3483,-515323358.96850801,-390779569.46117342,-463701767.38920385,51621591.579304159,1.7078995565966262,null,4972,{"$f":"-NPV(Discount_Rate,INDEX(K5068:CL5068,Start_Offset):INDEX(K5068:CL5068,End_Offset))","v":-530293521.64676636},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":27141665.077068843},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":36364265.571734264},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10129,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99460000000000004,4051,-517043542.14531416,-392579067.60488009,-465501265.53291053,51542276.612403631,1.7068118909865084,null,4973,{"$f":"-NPV(Discount_Rate,INDEX(K5069:CL5069,Start_Offset):INDEX(K5069:CL5069,End_Offset))","v":-531913145.78066808},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10130,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99480000000000002,255,-519977420.52698916,-395560836.22192812,-468483034.14995855,51494386.377030611,1.7061551604334841,null,4974,{"$f":"-NPV(Discount_Rate,INDEX(K5070:CL5070,Start_Offset):INDEX(K5070:CL5070,End_Offset))","v":-518392544.59328109},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17741514.143185664},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18999024.891239777},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10131,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.995,4707,-520023878.63237453,-395622563.20210731,-468544761.13013774,51479117.502236784,1.7059457746054691,null,4975,{"$f":"-NPV(Discount_Rate,INDEX(K5071:CL5071,Start_Offset):INDEX(K5071:CL5071,End_Offset))","v":-528971564.90921682},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13634068.18770843},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":44465988.66675619},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10132,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99519999999999997,978,-521354222.06237382,-396964094.44536537,-469886292.3733958,51467929.688978016,1.7057923533760404,null,4976,{"$f":"-NPV(Discount_Rate,INDEX(K5072:CL5072,Start_Offset):INDEX(K5072:CL5072,End_Offset))","v":-526992991.00717294},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10133,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99539999999999995,1171,-515673191.82595307,-391290186.4197706,-464212384.34780103,51460807.478152037,1.7056946847507337,null,4977,{"$f":"-NPV(Discount_Rate,INDEX(K5073:CL5073,Start_Offset):INDEX(K5073:CL5073,End_Offset))","v":-541032432.76849174},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13893122.289072575},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16344742.201368243},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26977559.736969832},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":29466973.358293422},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10134,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99560000000000004,4372,-507462541.09336239,-383084498.10180241,-456006696.02983284,51455845.063529551,1.7056266339409187,null,4978,{"$f":"-NPV(Discount_Rate,INDEX(K5074:CL5074,Start_Offset):INDEX(K5074:CL5074,End_Offset))","v":-539726452.5125643},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13579665.489066295},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23899680.099707201},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":28282009.569505945},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":29650369.952059392},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10135,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99580000000000002,11,-525776601.77985466,-401404437.8215487,-474326635.74957913,51449966.030275524,1.7055460133148121,null,4979,{"$f":"-NPV(Discount_Rate,INDEX(K5075:CL5075,Start_Offset):INDEX(K5075:CL5075,End_Offset))","v":-526120539.53972477},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9785505.8858294729},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10933617.293190517},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24328830.080954198},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10136,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.996,247,-522014063.76887339,-397643382.77730227,-470565580.7053327,51448483.063540697,1.7055256770279617,null,4980,{"$f":"-NPV(Discount_Rate,INDEX(K5076:CL5076,Start_Offset):INDEX(K5076:CL5076,End_Offset))","v":-534186595.29816014},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9105263.3591950387},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":51136821.77517911},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52754804.932554461},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10137,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99619999999999997,3346,-522588736.2860896,-398251357.17235732,-471173555.10038775,51415181.185701847,1.7050690002027278,null,4981,{"$f":"-NPV(Discount_Rate,INDEX(K5077:CL5077,Start_Offset):INDEX(K5077:CL5077,End_Offset))","v":-541575177.04177022},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15043262.790502185},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17179810.054594256},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":40925436.026905477},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10138,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99639999999999995,682,-529814275.4072504,-405558638.7086674,-478480836.63669783,51333438.770552576,1.7039480463989225,null,4982,{"$f":"-NPV(Discount_Rate,INDEX(K5078:CL5078,Start_Offset):INDEX(K5078:CL5078,End_Offset))","v":-525072414.0266211},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9336605.1590362471},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":14659520.97873863},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":19054664.850177594},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":50006724.452161133},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":46107142.547937714},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10139,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99660000000000004,2220,-518145790.31296563,-394009266.5996142,-466931464.52764463,51214325.785320997,1.7023146207944291,null,4983,{"$f":"-NPV(Discount_Rate,INDEX(K5079:CL5079,Start_Offset):INDEX(K5079:CL5079,End_Offset))","v":-534356953.94828433},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8005908.5771727283},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":35028261.884154677},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10140,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99680000000000002,2270,-515125234.98796409,-391061686.14482665,-463983884.07285708,51141350.915107012,1.7013138984864427,null,4984,{"$f":"-NPV(Discount_Rate,INDEX(K5080:CL5080,Start_Offset):INDEX(K5080:CL5080,End_Offset))","v":-524562401.92887956},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":15398777.043154674},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":24119196.472798523},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35116183.264128096},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10141,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.997,4090,-528038028.54484367,-403982823.50466275,-476905021.43269318,51133007.11215049,1.7011994778683921,null,4985,{"$f":"-NPV(Discount_Rate,INDEX(K5081:CL5081,Start_Offset):INDEX(K5081:CL5081,End_Offset))","v":-528204938.25482821},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10083229.43418194},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15670693.765433187},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18234639.558753453},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38185846.72316134},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":42421438.829663426},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":44555827.741694182},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":52367257.872705407},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10142,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99719999999999998,4104,-515151725.85207283,-391158208.77496833,-464080406.70299876,51071319.149074078,1.7003535356885187,null,4986,{"$f":"-NPV(Discount_Rate,INDEX(K5082:CL5082,Start_Offset):INDEX(K5082:CL5082,End_Offset))","v":-533465372.36529368},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8138165.507926031},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9797241.3985483162},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11542427.805691652},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17189978.223308049},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18773773.30596346},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20092101.330285508},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25432240.239639305},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":27019547.370010775},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":26320883.533053122},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":32838541.819430497},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":42465565.922030486},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10143,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99739999999999995,2888,-506137503.18306243,-382192640.70174176,-455114838.62977219,51022664.553290248,1.6996863232735575,null,4987,{"$f":"-NPV(Discount_Rate,INDEX(K5083:CL5083,Start_Offset):INDEX(K5083:CL5083,End_Offset))","v":-527489051.62958968},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9835863.2643550765},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":14321786.484031379},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":19963097.392133173},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35045904.072825275},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":41839471.627232388},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":49055844.024343707},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":52627621.104466066},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10144,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99760000000000004,2693,-508457294.09113806,-384524225.76397359,-457446423.69200402,51010870.39913404,1.699524587142567,null,4988,{"$f":"-NPV(Discount_Rate,INDEX(K5084:CL5084,Start_Offset):INDEX(K5084:CL5084,End_Offset))","v":-526798069.22705483},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9380785.0277312659},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9915604.442397153},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":16615145.586050319},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15636238.710601186},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15201214.805181539},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19602779.366488274},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25990080.098533291},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23004683.746552315},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24046144.371907223},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":36663050.6862645},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10145,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99780000000000002,914,-534363758.34041196,-410544648.76522446,-483466846.69325489,50896911.647157073,1.6979618428038754,null,4989,{"$f":"-NPV(Discount_Rate,INDEX(K5085:CL5085,Start_Offset):INDEX(K5085:CL5085,End_Offset))","v":-528206124.72403455},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":10603278.353957988},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11152321.1501392},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":11625411.51594889},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":14916256.135298252},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15378632.708896684},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21294765.323846292},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18843821.308366641},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23738997.011890516},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":24965354.765406851},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":33501226.690154381},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33357446.86388668},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35239140.498918548},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38459186.357606873},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":32907951.487376787},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35766221.362080887},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49179118.698137835},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10146,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.998,4001,-512525153.42312896,-388721133.47901571,-461643331.40704614,50881822.016082823,1.6977549149889852,null,4990,{"$f":"-NPV(Discount_Rate,INDEX(K5086:CL5086,Start_Offset):INDEX(K5086:CL5086,End_Offset))","v":-534607167.01646221},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11207392.870650079},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":10484667.547995124},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14387719.10181991},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":14563659.735831769},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":16116892.284988703},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":18250388.015375778},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":33313839.500509243},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":41986868.293733574},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":38672034.557800889},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":38567799.540851176},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10147,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99819999999999998,248,-522354919.11960977,-398557692.6998077,-471479890.62783813,50875028.491771638,1.6976617537225367,null,4991,{"$f":"-NPV(Discount_Rate,INDEX(K5087:CL5087,Start_Offset):INDEX(K5087:CL5087,End_Offset))","v":-524278462.93883103},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9739576.1197733022},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":11953999.501649588},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10970301.919528013},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":14403418.322499864},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12406540.864393223},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12456639.207673986},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":17049197.939003147},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17576860.049522359},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20415113.298147015},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19465662.431589197},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24559890.056413565},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":30372608.612905484},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28444580.760809112},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":32081207.428974334},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":27581766.05881219},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":44210465.350456946},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":49353126.862803198},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41120383.043634206},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47797791.076211385},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10148,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99839999999999995,4594,-521022559.02914751,-397240513.42102492,-470162711.34905535,50859847.680092156,1.697453575525625,null,4992,{"$f":"-NPV(Discount_Rate,INDEX(K5088:CL5088,Start_Offset):INDEX(K5088:CL5088,End_Offset))","v":-527342225.780855},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8449878.4080763645},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8982612.3761423472},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12563822.010184314},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13890302.241922691},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14010097.785205455},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":13007935.256729793},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":17228717.257058345},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":20036628.486183051},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":25182009.975668449},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22728491.733689446},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28918445.758997899},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":26146920.54074328},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":27467430.904455934},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":35892997.82717514},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":49857163.803265676},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":35049600.950791709},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":37617651.731675349},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43400633.583505303},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":45739103.025567003},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10149,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99860000000000004,951,-530434363.95729315,-406652374.91569918,{"$f":"D5089+NPV_MitigationCost","v":-479574572.84372962},{"$f":"E5089-C5089","v":50859791.113563538},{"$f":"(D5089-C5089)/(-NPV_MitigationCost)","v":1.6974527998149331},null,4993,{"$f":"-NPV(Discount_Rate,INDEX(K5089:CL5089,Start_Offset):INDEX(K5089:CL5089,End_Offset))","v":-523014174.64846337},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8673993.8124247715},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":10053452.505542737},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10858538.291900279},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11196542.823126154},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":10923464.671475124},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":12212262.40941217},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17598673.278127924},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":16153641.924607081},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":19368632.275459886},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":24057245.156164013},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":19240293.640568361},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21936561.193275038},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":21913205.950794395},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":24897218.897444945},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":24889085.37237855},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29485540.685846768},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":36705126.967385463},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":33285067.904940668},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":31187339.592170712},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45769284.65558055},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":50182944.774203576},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":51985948.050522983},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10150,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99880000000000002,3905,-533704880.32555658,-410049618.79100025,-482971816.71903068,50733063.606525898,1.6957149544038181,null,4994,{"$f":"-NPV(Discount_Rate,INDEX(K5090:CL5090,Start_Offset):INDEX(K5090:CL5090,End_Offset))","v":-520611896.92751563},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8829714.0444354545},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":8418789.6657043099},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":8040799.5817958117},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":9714745.6645316053},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":12007618.077338999},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":10889278.970642658},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13577457.067723032},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12529368.707014738},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":11193375.6531478},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":13444894.191318996},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17884786.945171732},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17259793.827227522},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":18486268.20747513},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":19974542.072646499},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":20565550.0064217},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":24442984.908602476},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22872813.991075214},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":27673360.806538861},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":26452400.09940045},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":25303761.839347064},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":27777586.054784391},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":33523090.631290067},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":36994933.868968956},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":35936458.901801027},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42083306.427624948},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":40878015.38247589},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41137341.29515148},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":45759837.504715808},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":47350476.186024159},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":48079676.297501646},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":50301306.257433504},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10151,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.999,3976,-524440861.40574121,-400793046.2285229,-473715244.15655333,50725617.249187887,1.6956128406778255,null,4995,{"$f":"-NPV(Discount_Rate,INDEX(K5091:CL5091,Start_Offset):INDEX(K5091:CL5091,End_Offset))","v":-524645698.85113168},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9048729.7294318192},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9243046.6435850188},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":7271072.5586154414},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":8977909.2553167157},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":8561050.3497418426},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10204882.144691711},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10529751.271866137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":12236140.160934394},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11327429.159456363},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13224685.319506843},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":16450513.297426512},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16463598.739355395},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18711180.294462752},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17697093.034836285},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18144893.254128333},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":20267457.103792131},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19938870.032878395},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":20431863.772692218},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":24970620.184370868},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23232949.805526372},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23468836.152217444},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":25219786.588504639},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26426875.649223261},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":24411143.99085819},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":28424040.437010184},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":30363150.633680746},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":31785287.301728029},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":34780514.455541782},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33964619.60196171},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":32076397.885309465},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":42446176.293947406},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":39410416.890934609},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":38125070.979782112},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":42998871.284236878},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":45071372.577886589},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46416393.258030333},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10152,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99919999999999998,4666,-511252050.2428928,-387680704.93448991,-460602902.86252034,50649147.380372465,1.6945641905961193,null,4996,{"$f":"-NPV(Discount_Rate,INDEX(K5092:CL5092,Start_Offset):INDEX(K5092:CL5092,End_Offset))","v":-527292108.94009244},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8056795.1915057423},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":9781248.8110181112},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9238561.2399585284},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":10818309.451649431},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9516294.1734152306},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":12719914.97817483},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11171641.13109538},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":11836495.803054851},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13773807.217447106},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11425369.040612753},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12538741.487584768},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13242007.761374801},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":17853362.744562574},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":13992928.821366759},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":14171430.065177027},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":16939755.430689156},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17895541.718312554},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17835337.679626014},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":17659387.151000716},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":17376509.821197905},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":21057187.983378556},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":21892955.815631226},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":25516328.83800178},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":26139631.82507037},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":27381536.901973248},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":29294010.876733221},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":24490364.358848978},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27831039.725892648},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":33112953.48905769},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":35131749.70454105},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":35655234.267572105},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38510722.633996986},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41980404.982917652},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36588919.845760137},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":41707556.58015155},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":43213700.303942218},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":43753888.97128839},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":52646360.189979985},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":54048909.66482988},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10153,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99939999999999996,2728,-518546710.50582033,-395096852.90244478,-468019050.83047521,50527659.675345123,1.6928981998761572,null,4997,{"$f":"-NPV(Discount_Rate,INDEX(K5093:CL5093,Start_Offset):INDEX(K5093:CL5093,End_Offset))","v":-529415370.63771439},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":8537199.5017109104},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":8868759.5162722487},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9628567.8564084638},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10446608.712679053},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":9955702.2258368786},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":12003235.627408382},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9956971.7367531676},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11071026.272533884},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":10695978.661141431},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12207700.498175705},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13404322.520573603},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13023417.877820484},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":15940577.495232049},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15990310.653939495},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":17344921.342312552},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":18144451.141306277},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":18237117.889581349},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18034689.415142536},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":18106012.434229705},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":17720847.617380038},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":17784094.287324496},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":20436906.143814676},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22874823.564584635},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":23519063.685359173},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22502618.107768074},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":22551852.775498468},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26209384.273749802},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28351910.671112165},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25541375.874257103},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29928102.734826032},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":27860602.820210338},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":30537930.60524926},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":39550006.864813395},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":28926341.681462321},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":33475618.507764034},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32921751.669029489},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29591019.848647933},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":34543700.822683848},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":39711133.785899386},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":38102847.370874077},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":41869889.134714849},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":43694055.410944678},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":48649813.274800241},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":46025373.747225665},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":53811740.471519023},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10154,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99960000000000004,2851,-519257581.18249136,-396084540.51814288,-469006738.44617331,50250842.736318052,1.6891021412425395,null,4998,{"$f":"-NPV(Discount_Rate,INDEX(K5094:CL5094,Start_Offset):INDEX(K5094:CL5094,End_Offset))","v":-541528107.0071038},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":10520779.251688182},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9270021.5325204562},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9441250.4217645023},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9244377.8578435946},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":12058822.317303505},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":11292411.674253903},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":10155140.788316628},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11812998.350629885},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":12066888.351463525},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":10977794.435701137},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":13294519.129094101},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":11143158.200277343},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12737506.815351335},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":11201589.718157263},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13444026.392357951},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13355972.472655132},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":15346329.878298953},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13836179.565793617},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13068715.074217251},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":15026865.675942626},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":18791869.514125105},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":15691730.231674278},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":15988768.997609025},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":17646290.720958713},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":20275269.123372931},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":20299385.554102134},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":15663134.793921012},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":24463610.314916231},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":18392412.166988712},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":22350570.49088164},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":21448250.956604645},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":22138060.705549881},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":26412272.291192416},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":28797901.721833784},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":30153068.754453924},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":29469386.646476284},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":31130164.198601272},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":29232928.464095507},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":29687009.602794718},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":28086766.89399676},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":37216868.787226304},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32858752.010942098},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":33064571.760818809},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":48729825.612019949},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":47738550.476425171},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":39445189.540108345},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":47701093.546592437},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":42755411.922007822},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43203031.974531807},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":47266696.658985518},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":60493910.330136925},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48356125.758749887},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":53127112.37422958},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10155,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[0.99980000000000002,519,-522571941.72771323,-399771654.9643141,-472693852.89234453,49878088.835368693,1.6839904755009605,null,4999,{"$f":"-NPV(Discount_Rate,INDEX(K5095:CL5095,Start_Offset):INDEX(K5095:CL5095,End_Offset))","v":-527409723.67403066},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9124612.2097859439},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9452465.9361290503},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":10921577.928292818},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10832837.684577467},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":8653414.1414508335},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":9242156.1189814694},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":11858037.310036322},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":9826156.6290241145},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":12271140.319352148},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":14173462.966432376},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":9162213.7768579535},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":11446290.0802419},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":13453144.203430306},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":12658401.088288305},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":12584637.066936299},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13718394.862711711},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":13822756.159029314},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":13870892.228049604},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":15051334.135927586},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":16357791.149319965},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":13730659.277776666},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":17657948.317874849},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":17027458.545086753},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":19767637.005255196},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":17861527.998546179},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":20431380.583243571},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":18833635.450597148},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":18645981.512197584},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19951837.388117403},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":19366924.821991589},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":24495863.528989088},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":23951351.409249961},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":23584952.914708916},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":20692577.234982461},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":19273172.117765125},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":23362165.44032846},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":23457764.401929006},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":28135435.700858183},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":28565416.404615734},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":25375236.50207771},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":31667372.081557956},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":38253113.51358515},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":30787868.693487763},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":41754337.401774295},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":32756591.745070118},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":31954402.033575065},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":37454972.870622747},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":38807603.937827006},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":37834440.76533591},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":37862950.582464054},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":48318017.87404076},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":34315751.475276694},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":40913234.728479713},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":49138069.164648771},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":41809510.87719439},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":45908561.165604889},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":39471645.248053983},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":50294451.55912324},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":58981213.597940736},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":65683295.758553304},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10156,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]
[1,337,-522923836.42486137,-400309564.4429242,-473231762.37095463,49692074.053906739,1.6814396091427422,null,5000,{"$f":"-NPV(Discount_Rate,INDEX(K5096:CL5096,Start_Offset):INDEX(K5096:CL5096,End_Offset))","v":-528815723.20714909},{"$f":"IF(OR(K$96<Analysis_Start_Yr,K$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",K$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!E10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*K$93)","v":9442565.2962463647},{"$f":"IF(OR(L$96<Analysis_Start_Yr,L$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",L$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!F10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*L$93)","v":9915501.5066857636},{"$f":"IF(OR(M$96<Analysis_Start_Yr,M$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",M$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!G10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*M$93)","v":9375394.6254785378},{"$f":"IF(OR(N$96<Analysis_Start_Yr,N$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",N$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!H10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*N$93)","v":9339124.8977281693},{"$f":"IF(OR(O$96<Analysis_Start_Yr,O$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",O$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!I10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*O$93)","v":10232243.152991947},{"$f":"IF(OR(P$96<Analysis_Start_Yr,P$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",P$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!J10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*P$93)","v":11453689.239884641},{"$f":"IF(OR(Q$96<Analysis_Start_Yr,Q$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Q$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!K10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Q$93)","v":9657519.2057515625},{"$f":"IF(OR(R$96<Analysis_Start_Yr,R$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",R$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!L10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*R$93)","v":8304066.7797488207},{"$f":"IF(OR(S$96<Analysis_Start_Yr,S$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",S$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!M10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*S$93)","v":9606757.247900201},{"$f":"IF(OR(T$96<Analysis_Start_Yr,T$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",T$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!N10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*T$93)","v":11881637.673851689},{"$f":"IF(OR(U$96<Analysis_Start_Yr,U$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",U$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!O10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*U$93)","v":9870545.5467064399},{"$f":"IF(OR(V$96<Analysis_Start_Yr,V$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",V$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!P10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*V$93)","v":10425732.447029946},{"$f":"IF(OR(W$96<Analysis_Start_Yr,W$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",W$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Q10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*W$93)","v":13411405.829139739},{"$f":"IF(OR(X$96<Analysis_Start_Yr,X$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",X$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!R10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*X$93)","v":12391545.319612043},{"$f":"IF(OR(Y$96<Analysis_Start_Yr,Y$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Y$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!S10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Y$93)","v":12172203.958017737},{"$f":"IF(OR(Z$96<Analysis_Start_Yr,Z$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",Z$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!T10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*Z$93)","v":13230515.206162008},{"$f":"IF(OR(AA$96<Analysis_Start_Yr,AA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!U10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AA$93)","v":13812077.079970352},{"$f":"IF(OR(AB$96<Analysis_Start_Yr,AB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!V10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AB$93)","v":13922581.58297373},{"$f":"IF(OR(AC$96<Analysis_Start_Yr,AC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!W10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AC$93)","v":12700695.730698682},{"$f":"IF(OR(AD$96<Analysis_Start_Yr,AD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!X10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AD$93)","v":14946424.449592307},{"$f":"IF(OR(AE$96<Analysis_Start_Yr,AE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Y10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AE$93)","v":13171402.155014912},{"$f":"IF(OR(AF$96<Analysis_Start_Yr,AF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!Z10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AF$93)","v":17343361.104790606},{"$f":"IF(OR(AG$96<Analysis_Start_Yr,AG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AA10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AG$93)","v":14325626.597213499},{"$f":"IF(OR(AH$96<Analysis_Start_Yr,AH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AB10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AH$93)","v":16837147.121049631},{"$f":"IF(OR(AI$96<Analysis_Start_Yr,AI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AC10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AI$93)","v":15315194.926962467},{"$f":"IF(OR(AJ$96<Analysis_Start_Yr,AJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AD10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AJ$93)","v":18904416.624033429},{"$f":"IF(OR(AK$96<Analysis_Start_Yr,AK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AE10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AK$93)","v":13893164.24188704},{"$f":"IF(OR(AL$96<Analysis_Start_Yr,AL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AF10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AL$93)","v":19444860.525217906},{"$f":"IF(OR(AM$96<Analysis_Start_Yr,AM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AG10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AM$93)","v":18328861.547185682},{"$f":"IF(OR(AN$96<Analysis_Start_Yr,AN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AH10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AN$93)","v":24300164.290065128},{"$f":"IF(OR(AO$96<Analysis_Start_Yr,AO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AI10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AO$93)","v":22016156.522020489},{"$f":"IF(OR(AP$96<Analysis_Start_Yr,AP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AJ10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AP$93)","v":22130324.166432709},{"$f":"IF(OR(AQ$96<Analysis_Start_Yr,AQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AK10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AQ$93)","v":19139283.169752352},{"$f":"IF(OR(AR$96<Analysis_Start_Yr,AR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AL10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AR$93)","v":19767184.661654871},{"$f":"IF(OR(AS$96<Analysis_Start_Yr,AS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AM10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AS$93)","v":22401079.327751387},{"$f":"IF(OR(AT$96<Analysis_Start_Yr,AT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AN10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AT$93)","v":21449747.448750108},{"$f":"IF(OR(AU$96<Analysis_Start_Yr,AU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AO10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AU$93)","v":18990570.334262505},{"$f":"IF(OR(AV$96<Analysis_Start_Yr,AV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AP10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AV$93)","v":25211932.611942727},{"$f":"IF(OR(AW$96<Analysis_Start_Yr,AW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AQ10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AW$93)","v":23991209.148489695},{"$f":"IF(OR(AX$96<Analysis_Start_Yr,AX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AR10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AX$93)","v":21327113.96157435},{"$f":"IF(OR(AY$96<Analysis_Start_Yr,AY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AS10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AY$93)","v":20884801.417168684},{"$f":"IF(OR(AZ$96<Analysis_Start_Yr,AZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",AZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AT10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*AZ$93)","v":29436349.920971826},{"$f":"IF(OR(BA$96<Analysis_Start_Yr,BA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AU10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BA$93)","v":26026243.632363915},{"$f":"IF(OR(BB$96<Analysis_Start_Yr,BB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AV10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BB$93)","v":25362646.315878376},{"$f":"IF(OR(BC$96<Analysis_Start_Yr,BC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AW10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BC$93)","v":25266149.876646947},{"$f":"IF(OR(BD$96<Analysis_Start_Yr,BD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AX10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BD$93)","v":25683777.204782177},{"$f":"IF(OR(BE$96<Analysis_Start_Yr,BE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AY10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BE$93)","v":31231761.887374125},{"$f":"IF(OR(BF$96<Analysis_Start_Yr,BF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!AZ10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BF$93)","v":26119796.566084158},{"$f":"IF(OR(BG$96<Analysis_Start_Yr,BG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BA10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BG$93)","v":32088410.668828961},{"$f":"IF(OR(BH$96<Analysis_Start_Yr,BH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BB10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BH$93)","v":27072276.494162533},{"$f":"IF(OR(BI$96<Analysis_Start_Yr,BI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BC10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BI$93)","v":31683597.756356873},{"$f":"IF(OR(BJ$96<Analysis_Start_Yr,BJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BD10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BJ$93)","v":35559596.048358232},{"$f":"IF(OR(BK$96<Analysis_Start_Yr,BK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BE10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BK$93)","v":34043192.35804645},{"$f":"IF(OR(BL$96<Analysis_Start_Yr,BL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BF10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BL$93)","v":30241932.936224632},{"$f":"IF(OR(BM$96<Analysis_Start_Yr,BM$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BM$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BG10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BM$93)","v":29824130.90199884},{"$f":"IF(OR(BN$96<Analysis_Start_Yr,BN$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BN$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BH10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BN$93)","v":37062736.395388506},{"$f":"IF(OR(BO$96<Analysis_Start_Yr,BO$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BO$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BI10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BO$93)","v":34898221.690602489},{"$f":"IF(OR(BP$96<Analysis_Start_Yr,BP$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BP$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BJ10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BP$93)","v":39727708.533072762},{"$f":"IF(OR(BQ$96<Analysis_Start_Yr,BQ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BQ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BK10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BQ$93)","v":35029328.879818238},{"$f":"IF(OR(BR$96<Analysis_Start_Yr,BR$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BR$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BL10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BR$93)","v":41591047.701343082},{"$f":"IF(OR(BS$96<Analysis_Start_Yr,BS$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BS$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BM10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BS$93)","v":35682869.936623037},{"$f":"IF(OR(BT$96<Analysis_Start_Yr,BT$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BT$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BN10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BT$93)","v":36974002.207425497},{"$f":"IF(OR(BU$96<Analysis_Start_Yr,BU$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BU$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BO10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BU$93)","v":44405867.643125169},{"$f":"IF(OR(BV$96<Analysis_Start_Yr,BV$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BV$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BP10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BV$93)","v":43645008.211909667},{"$f":"IF(OR(BW$96<Analysis_Start_Yr,BW$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BW$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BQ10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BW$93)","v":53464015.745452128},{"$f":"IF(OR(BX$96<Analysis_Start_Yr,BX$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BX$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BR10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BX$93)","v":43356188.877651185},{"$f":"IF(OR(BY$96<Analysis_Start_Yr,BY$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BY$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BS10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BY$93)","v":42964789.5716023},{"$f":"IF(OR(BZ$96<Analysis_Start_Yr,BZ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",BZ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BT10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*BZ$93)","v":53005021.415333994},{"$f":"IF(OR(CA$96<Analysis_Start_Yr,CA$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CA$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BU10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CA$93)","v":47226481.45030836},{"$f":"IF(OR(CB$96<Analysis_Start_Yr,CB$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CB$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BV10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CB$93)","v":48985739.561410978},{"$f":"IF(OR(CC$96<Analysis_Start_Yr,CC$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CC$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BW10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CC$93)","v":49092318.734325171},{"$f":"IF(OR(CD$96<Analysis_Start_Yr,CD$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CD$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BX10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CD$93)","v":0},{"$f":"IF(OR(CE$96<Analysis_Start_Yr,CE$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CE$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BY10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CE$93)","v":0},{"$f":"IF(OR(CF$96<Analysis_Start_Yr,CF$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CF$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!BZ10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CF$93)","v":0},{"$f":"IF(OR(CG$96<Analysis_Start_Yr,CG$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CG$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CA10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CG$93)","v":0},{"$f":"IF(OR(CH$96<Analysis_Start_Yr,CH$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CH$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CB10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CH$93)","v":0},{"$f":"IF(OR(CI$96<Analysis_Start_Yr,CI$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CI$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CC10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CI$93)","v":0},{"$f":"IF(OR(CJ$96<Analysis_Start_Yr,CJ$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CJ$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CD10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CJ$93)","v":0},{"$f":"IF(OR(CK$96<Analysis_Start_Yr,CK$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CK$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CE10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CK$93)","v":0},{"$f":"IF(OR(CL$96<Analysis_Start_Yr,CL$96>Analysis_End_Yr),0,SUMPRODUCT(IF(OR(Model_Status=\"Baseline\",CL$96<Mitigation_Start_Yr),Paxdaily_Baseline,Paxdaily_Scenario),INDEX(WeatherData[[H100]:[H128]],MATCH('User Selections'!CF10157,WeatherData[key1],0),0))*Avg_PaxDelay*Hourly_DelayCost*CL$93)","v":0}]